{"annual":[{"capex":175330000,"ebitMargin":18.25,"fcf":1174947000,"fcfMargin":19.96,"grossMargin":44.49,"netDebt":-706247000,"netIncome":914049000,"operatingCf":1350277000,"revenue":5885893000,"roc":10.9,"roe":14.98,"sharesOutstanding":1751590000,"year":2016},{"capex":157419000,"ebitMargin":23.74,"fcf":1871863000,"fcfMargin":23.36,"grossMargin":44.97,"netDebt":315879000,"netIncome":1697763000,"operatingCf":2029282000,"revenue":8013620000,"roc":20.74,"roe":24.3,"sharesOutstanding":1837700000,"year":2017},{"capex":273469000,"ebitMargin":29.01,"fcf":2382278000,"fcfMargin":21.51,"grossMargin":46.63,"netDebt":-2095665000,"netIncome":2380681000,"operatingCf":2655747000,"revenue":11076998000,"roc":34.44,"roe":36.18,"sharesOutstanding":1807820000,"year":2018},{"capex":303491000,"ebitMargin":25.53,"fcf":2872522000,"fcfMargin":29.76,"grossMargin":45.15,"netDebt":831680000,"netIncome":2191430000,"operatingCf":3176013000,"revenue":9653559000,"roc":25.6,"roe":46.4,"sharesOutstanding":1599150000,"year":2019},{"capex":203239000,"ebitMargin":26.62,"fcf":1923212000,"fcfMargin":19.15,"grossMargin":45.88,"netDebt":895553000,"netIncome":2251753000,"operatingCf":2126451000,"revenue":10044736000,"roc":23.46,"roe":43.44,"sharesOutstanding":1490900000,"year":2020},{"capex":349096000,"ebitMargin":30.64,"fcf":3239067000,"fcfMargin":22.15,"grossMargin":46.53,"netDebt":583419000,"netIncome":3908458000,"operatingCf":3588163000,"revenue":14626150000,"roc":36.25,"roe":64.85,"sharesOutstanding":1453200000,"year":2021},{"capex":546034000,"ebitMargin":31.24,"fcf":2553640000,"fcfMargin":14.82,"grossMargin":45.69,"netDebt":1483829000,"netIncome":4605286000,"operatingCf":3099674000,"revenue":17227039000,"roc":42.61,"roe":73.35,"sharesOutstanding":1406280000,"year":2022},{"capex":501568000,"ebitMargin":29.69,"fcf":4677370000,"fcfMargin":26.84,"grossMargin":44.63,"netDebt":-325515000,"netIncome":4510931000,"operatingCf":5178938000,"revenue":17426706000,"roc":35.45,"roe":54.94,"sharesOutstanding":1358340000,"year":2023},{"capex":396670000,"ebitMargin":28.61,"fcf":4255599000,"fcfMargin":28.55,"grossMargin":47.32,"netDebt":-864522000,"netIncome":3827772000,"operatingCf":4652269000,"revenue":14905386000,"roc":29.6,"roe":44.82,"sharesOutstanding":1319950000,"year":2024},{"capex":759186000,"ebitMargin":32.01,"fcf":5414078000,"fcfMargin":29.37,"grossMargin":48.71,"netDebt":-1634104000,"netIncome":5358217000,"operatingCf":6173264000,"revenue":18435591000,"roc":39.93,"roe":54.33,"sharesOutstanding":1290142000,"year":2025},{"capex":966405000,"ebitMargin":35.29,"fcf":4891252000,"fcfMargin":21.05,"grossMargin":50.47,"netDebt":-1457606000,"netIncome":7265396000,"operatingCf":5857657000,"revenue":23232690000,"roc":46.61,"roe":58.26,"sharesOutstanding":1261102000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":13.12,"fcfCagr5y":11.62,"roeAvg10y":50.09,"roeAvg5y":57.14,"yearsAvailable":20},"quarterly":[{"capex":503339000,"ebitMargin":29.5,"fcf":4054340000,"fcfMargin":25.01,"grossMargin":47.6,"netDebt":-683095000,"netIncome":4293570000,"operatingCf":4557679000,"quarter":4,"revenue":16209088000,"roc":33,"roe":48.75,"sharesOutstanding":1291469000,"year":2024},{"capex":687743000,"ebitMargin":30.85,"fcf":3793763000,"fcfMargin":22.14,"grossMargin":48.03,"netDebt":-966378000,"netIncome":4658411000,"operatingCf":4481506000,"quarter":1,"revenue":17135705000,"roc":36.51,"roe":48.98,"sharesOutstanding":1288100000,"year":2025},{"capex":759186000,"ebitMargin":32.01,"fcf":5414078000,"fcfMargin":29.37,"grossMargin":48.71,"netDebt":-1906154000,"netIncome":5358217000,"operatingCf":6173264000,"quarter":2,"revenue":18435591000,"roc":39.93,"roe":54.33,"sharesOutstanding":1276933000,"year":2025},{"capex":833719000,"ebitMargin":33,"fcf":5550038000,"fcfMargin":28.33,"grossMargin":49.31,"netDebt":-2209103000,"netIncome":5810433000,"operatingCf":6383757000,"quarter":3,"revenue":19591788000,"roc":42.56,"roe":57.01,"sharesOutstanding":1269313000,"year":2025},{"capex":906249000,"ebitMargin":33.76,"fcf":6291369000,"fcfMargin":30.6,"grossMargin":49.8,"netDebt":-1696692000,"netIncome":6213409000,"operatingCf":7121860000,"quarter":4,"revenue":20560532000,"roc":45.74,"roe":61.24,"sharesOutstanding":1265526000,"year":2025},{"capex":949795000,"ebitMargin":34.26,"fcf":6080580000,"fcfMargin":28.04,"grossMargin":49.98,"netDebt":-1016457000,"netIncome":6708202000,"operatingCf":6954617000,"quarter":1,"revenue":21681845000,"roc":47.77,"roe":63.38,"sharesOutstanding":1257325000,"year":2026},{"capex":966405000,"ebitMargin":35.29,"fcf":4967010000,"fcfMargin":21.38,"grossMargin":50.47,"netDebt":-1457606000,"netIncome":7265396000,"operatingCf":5857657000,"quarter":2,"revenue":23232690000,"roc":46.61,"roe":58.26,"sharesOutstanding":1261102000,"year":2026},{"capex":1038981000,"ebitMargin":36.95,"fcf":6613122000,"fcfMargin":25.31,"grossMargin":51.05,"netDebt":-3701940000,"netIncome":8449874000,"operatingCf":7576345000,"quarter":3,"revenue":26127935000,"roc":50.7,"roe":60.75,"sharesOutstanding":1255768000,"year":2026}]}