{"annual":[{"capex":31741000,"ebitMargin":32.18,"fcf":727955000,"fcfMargin":24.39,"grossMargin":61.02,"netDebt":566642000,"netIncome":704422000,"operatingCf":759696000,"revenue":2984493000,"roc":24.25,"roe":102.22,"sharesOutstanding":1567790000,"year":2016},{"capex":38594000,"ebitMargin":36.67,"fcf":1041071000,"fcfMargin":29.92,"grossMargin":63,"netDebt":1777406000,"netIncome":926076000,"operatingCf":1079665000,"revenue":3480014000,"roc":30.11,"roe":69.82,"sharesOutstanding":1574810000,"year":2017},{"capex":66947000,"ebitMargin":38.08,"fcf":1162173000,"fcfMargin":28.79,"grossMargin":64.14,"netDebt":-642916000,"netIncome":802265000,"operatingCf":1229120000,"revenue":4036701000,"roc":34.93,"roe":49.51,"sharesOutstanding":1573780000,"year":2018},{"capex":130498000,"ebitMargin":30.41,"fcf":1022134000,"fcfMargin":22.37,"grossMargin":59.08,"netDebt":2407388000,"netIncome":1175617000,"operatingCf":1152632000,"revenue":4568904000,"roc":19.19,"roe":44.21,"sharesOutstanding":1569490000,"year":2019},{"capex":152675000,"ebitMargin":30.29,"fcf":1626175000,"fcfMargin":28.01,"grossMargin":57.81,"netDebt":2335140000,"netIncome":1216785000,"operatingCf":1778850000,"revenue":5806424000,"roc":23.2,"roe":45.65,"sharesOutstanding":1580050000,"year":2020},{"capex":231627000,"ebitMargin":35.97,"fcf":1953397000,"fcfMargin":28.23,"grossMargin":59.93,"netDebt":2111218000,"netIncome":2078292000,"operatingCf":2185024000,"revenue":6918734000,"roc":30.47,"roe":61.53,"sharesOutstanding":1554370000,"year":2021},{"capex":307320000,"ebitMargin":39.67,"fcf":3005382000,"fcfMargin":32.63,"grossMargin":61,"netDebt":5189397000,"netIncome":3321807000,"operatingCf":3312702000,"revenue":9211883000,"roc":37.57,"roe":237.04,"sharesOutstanding":1515550000,"year":2022},{"capex":341591000,"ebitMargin":38.06,"fcf":3328214000,"fcfMargin":31.71,"grossMargin":59.81,"netDebt":4135267000,"netIncome":3387277000,"operatingCf":3669805000,"revenue":10496056000,"roc":38.67,"roe":116.01,"sharesOutstanding":1402350000,"year":2023},{"capex":277384000,"ebitMargin":37.05,"fcf":3031191000,"fcfMargin":30.89,"grossMargin":59.97,"netDebt":4842514000,"netIncome":2761896000,"operatingCf":3308575000,"revenue":9812247000,"roc":33.75,"roe":82,"sharesOutstanding":1361870000,"year":2024},{"capex":340209000,"ebitMargin":41.25,"fcf":3741694000,"fcfMargin":30.78,"grossMargin":60.91,"netDebt":4009374000,"netIncome":4061643000,"operatingCf":4081903000,"revenue":12156162000,"roc":41.85,"roe":86.56,"sharesOutstanding":1337500000,"year":2025},{"capex":375945000,"ebitMargin":41.69,"fcf":3767134000,"fcfMargin":27.74,"grossMargin":61.3,"netDebt":4501871000,"netIncome":4830771000,"operatingCf":4143079000,"revenue":13579476000,"roc":41.48,"roe":76.08,"sharesOutstanding":1319633000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":17.35,"fcfCagr5y":8.35,"roeAvg10y":86.84,"roeAvg5y":119.54,"yearsAvailable":20},"quarterly":[{"capex":269732000,"ebitMargin":38.76,"fcf":3150341000,"fcfMargin":30.74,"grossMargin":60.38,"netDebt":4848893000,"netIncome":2966372000,"operatingCf":3420073000,"quarter":3,"revenue":10249890000,"roc":36.51,"roe":83.33,"sharesOutstanding":1348580000,"year":2024},{"capex":285254000,"ebitMargin":39.33,"fcf":3362092000,"fcfMargin":31.02,"grossMargin":60.28,"netDebt":4234335000,"netIncome":3208365000,"operatingCf":3647346000,"quarter":4,"revenue":10840015000,"roc":39.24,"roe":89.51,"sharesOutstanding":1344150000,"year":2024},{"capex":298446000,"ebitMargin":40.83,"fcf":3511081000,"fcfMargin":30.41,"grossMargin":60.87,"netDebt":4231151000,"netIncome":3695240000,"operatingCf":3809527000,"quarter":1,"revenue":11547653000,"roc":41.81,"roe":92.27,"sharesOutstanding":1333030000,"year":2025},{"capex":338109000,"ebitMargin":41.25,"fcf":3743794000,"fcfMargin":30.8,"grossMargin":60.91,"netDebt":4009374000,"netIncome":4061643000,"operatingCf":4081903000,"quarter":2,"revenue":12156162000,"roc":41.85,"roe":86.56,"sharesOutstanding":1327340000,"year":2025},{"capex":373610000,"ebitMargin":41.77,"fcf":3874646000,"fcfMargin":30.94,"grossMargin":61.3,"netDebt":4141908000,"netIncome":4236832000,"operatingCf":4248256000,"quarter":3,"revenue":12524317000,"roc":42.64,"roe":84.99,"sharesOutstanding":1323810000,"year":2025},{"capex":386863000,"ebitMargin":41.99,"fcf":4379485000,"fcfMargin":34.36,"grossMargin":61.57,"netDebt":3829717000,"netIncome":4557987000,"operatingCf":4766348000,"quarter":4,"revenue":12744612000,"roc":42.01,"roe":83.39,"sharesOutstanding":1320090000,"year":2025},{"capex":387065000,"ebitMargin":41.68,"fcf":4014575000,"fcfMargin":30.65,"grossMargin":61.45,"netDebt":4358350000,"netIncome":4670561000,"operatingCf":4401640000,"quarter":1,"revenue":13096661000,"roc":41.6,"roe":80.11,"sharesOutstanding":1317500000,"year":2026},{"capex":375945000,"ebitMargin":41.69,"fcf":3767134000,"fcfMargin":27.74,"grossMargin":61.3,"netDebt":4501871000,"netIncome":4830771000,"operatingCf":4143079000,"quarter":2,"revenue":13579476000,"roc":41.48,"roe":76.08,"sharesOutstanding":1319633000,"year":2026}]}