{"annual":[{"capex":81936000,"ebitMargin":33.52,"fcf":1660472000,"fcfMargin":33.24,"grossMargin":90.03,"netDebt":3823650000,"netIncome":1079667000,"operatingCf":1742408000,"revenue":4995881000,"roc":6.72,"roe":6.68,"sharesOutstanding":137533000,"year":2015},{"capex":107693000,"ebitMargin":35.97,"fcf":1075718000,"fcfMargin":18.8,"grossMargin":89.23,"netDebt":3499532000,"netIncome":1315114000,"operatingCf":1183411000,"revenue":5721867000,"roc":8.32,"roe":7.98,"sharesOutstanding":157304000,"year":2016},{"capex":78966000,"ebitMargin":38.61,"fcf":2702969000,"fcfMargin":44.91,"grossMargin":90.78,"netDebt":1991837000,"netIncome":1408306000,"operatingCf":2781935000,"revenue":6018938000,"roc":9.77,"roe":8.67,"sharesOutstanding":152551000,"year":2017},{"capex":97676000,"ebitMargin":38.86,"fcf":1992176000,"fcfMargin":30.86,"grossMargin":89.8,"netDebt":3132656000,"netIncome":1918080000,"operatingCf":2089852000,"revenue":6454711000,"roc":10.68,"roe":12.41,"sharesOutstanding":138510000,"year":2018},{"capex":178049000,"ebitMargin":36.7,"fcf":2179506000,"fcfMargin":31.4,"grossMargin":86.67,"netDebt":-1574410000,"netIncome":1929149000,"operatingCf":2357555000,"revenue":6941272000,"roc":11.27,"roe":12.27,"sharesOutstanding":134462000,"year":2019},{"capex":172289000,"ebitMargin":28.17,"fcf":616898000,"fcfMargin":9.82,"grossMargin":82.07,"netDebt":-20774878000,"netIncome":1353152000,"operatingCf":789187000,"revenue":6281156000,"roc":8.6,"roe":8.36,"sharesOutstanding":128704000,"year":2020},{"capex":149213000,"ebitMargin":40.4,"fcf":2565746000,"fcfMargin":42.23,"grossMargin":99.36,"netDebt":-39677466000,"netIncome":1859000000,"operatingCf":2714959000,"revenue":6076000000,"roc":11.48,"roe":10.38,"sharesOutstanding":128812000,"year":2021},{"capex":214388000,"ebitMargin":30.96,"fcf":4359352000,"fcfMargin":51.66,"grossMargin":88.84,"netDebt":-18956000000,"netIncome":1992000000,"operatingCf":4573740000,"revenue":8438000000,"roc":8.92,"roe":7.87,"sharesOutstanding":164030000,"year":2022},{"capex":256000000,"ebitMargin":28.94,"fcf":3649000000,"fcfMargin":29.18,"grossMargin":69.98,"netDebt":-16283000000,"netIncome":2741000000,"operatingCf":3905000000,"revenue":12507000000,"roc":10.29,"roe":10.17,"sharesOutstanding":167002000,"year":2023},{"capex":216000000,"ebitMargin":24.69,"fcf":3394000000,"fcfMargin":25.32,"grossMargin":64.31,"netDebt":-7117000000,"netIncome":2588000000,"operatingCf":3610000000,"revenue":13405000000,"roc":7.2,"roe":8.92,"sharesOutstanding":167319000,"year":2024},{"capex":143000000,"ebitMargin":29.99,"fcf":2860000000,"fcfMargin":23.24,"grossMargin":74.62,"netDebt":-5709000000,"netIncome":2851000000,"operatingCf":3003000000,"revenue":12309000000,"roc":9.21,"roe":9.77,"sharesOutstanding":156553000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.78,"fcfCagr5y":9.5,"roeAvg10y":9.68,"roeAvg5y":9.42,"yearsAvailable":20},"quarterly":[{"capex":216000000,"ebitMargin":24.69,"fcf":3394000000,"fcfMargin":25.32,"grossMargin":64.31,"netDebt":-7117000000,"netIncome":2588000000,"operatingCf":3610000000,"quarter":4,"revenue":13405000000,"roc":7.2,"roe":8.92,"sharesOutstanding":166969000,"year":2024},{"capex":206000000,"ebitMargin":25.66,"fcf":3431000000,"fcfMargin":25.84,"grossMargin":66,"netDebt":-10696000000,"netIncome":2641000000,"operatingCf":3637000000,"quarter":1,"revenue":13276000000,"roc":7.86,"roe":9.11,"sharesOutstanding":165047000,"year":2025},{"capex":166000000,"ebitMargin":26.43,"fcf":2961000000,"fcfMargin":22.44,"grossMargin":67.31,"netDebt":-6974000000,"netIncome":2702000000,"operatingCf":3127000000,"quarter":2,"revenue":13195000000,"roc":7.74,"roe":9.47,"sharesOutstanding":160005000,"year":2025},{"capex":187000000,"ebitMargin":29.25,"fcf":4071000000,"fcfMargin":33.05,"grossMargin":73.53,"netDebt":-3714000000,"netIncome":2773000000,"operatingCf":4156000000,"quarter":3,"revenue":12317000000,"roc":7.87,"roe":9.65,"sharesOutstanding":156553000,"year":2025},{"capex":158000000,"ebitMargin":29.99,"fcf":2947000000,"fcfMargin":23.94,"grossMargin":74.62,"netDebt":-5709000000,"netIncome":2851000000,"operatingCf":3003000000,"quarter":4,"revenue":12309000000,"roc":9.21,"roe":9.77,"sharesOutstanding":156553000,"year":2025},{"capex":229000000,"ebitMargin":30.69,"fcf":3253000000,"fcfMargin":26.31,"grossMargin":75.31,"netDebt":2678000000,"netIncome":2931000000,"operatingCf":3380000000,"quarter":1,"revenue":12363000000,"roc":8.79,"roe":10.48,"sharesOutstanding":156553000,"year":2026},{"capex":224000000,"ebitMargin":33.19,"fcf":3682000000,"fcfMargin":29.62,"grossMargin":76.03,"netDebt":16243000000,"netIncome":3033000000,"operatingCf":3804000000,"quarter":2,"revenue":12431000000,"roc":1.92,"roe":10.85,"sharesOutstanding":156553000,"year":2026},{"capex":null,"ebitMargin":30.83,"fcf":null,"fcfMargin":null,"grossMargin":71.01,"netDebt":18225000000,"netIncome":3016000000,"operatingCf":null,"quarter":3,"revenue":13328000000,"roc":1.92,"roe":10.71,"sharesOutstanding":145174000,"year":2026}]}