{"annual":[{"capex":42493000,"ebitMargin":32.82,"fcf":165493000,"fcfMargin":6.08,"grossMargin":59.95,"netDebt":-2175417000,"netIncome":546733000,"operatingCf":207986000,"revenue":2722564000,"roc":17.32,"roe":11.37,"sharesOutstanding":2311032000,"year":2015},{"capex":105337000,"ebitMargin":35.59,"fcf":596018000,"fcfMargin":19.55,"grossMargin":63.68,"netDebt":-377582000,"netIncome":712685000,"operatingCf":701355000,"revenue":3049393000,"roc":29.47,"roe":21.4,"sharesOutstanding":2399276000,"year":2016},{"capex":93128000,"ebitMargin":35.58,"fcf":894603000,"fcfMargin":26.55,"grossMargin":63.45,"netDebt":-528622000,"netIncome":820678000,"operatingCf":987731000,"revenue":3369045000,"roc":28.34,"roe":21.07,"sharesOutstanding":2308564000,"year":2017},{"capex":74925000,"ebitMargin":33.72,"fcf":1086956000,"fcfMargin":28.55,"grossMargin":60.29,"netDebt":-637513000,"netIncome":993004000,"operatingCf":1161881000,"revenue":3807183000,"roc":32.7,"roe":27.5,"sharesOutstanding":2257016000,"year":2018},{"capex":110398000,"ebitMargin":33.4,"fcf":1003364000,"fcfMargin":23.88,"grossMargin":59.95,"netDebt":-797957000,"netIncome":1107835000,"operatingCf":1113762000,"revenue":4200819000,"roc":31.25,"roe":26.56,"sharesOutstanding":2186432000,"year":2019},{"capex":67272000,"ebitMargin":35.51,"fcf":1296891000,"fcfMargin":28.2,"grossMargin":59.23,"netDebt":-1180413000,"netIncome":1409594000,"operatingCf":1364163000,"revenue":4598638000,"roc":29.95,"roe":27.31,"sharesOutstanding":2139228000,"year":2020},{"capex":57453000,"ebitMargin":32.44,"fcf":1098288000,"fcfMargin":19.82,"grossMargin":56.1,"netDebt":-1326462000,"netIncome":1377475000,"operatingCf":1155741000,"revenue":5541352000,"roc":26.28,"roe":20.98,"sharesOutstanding":2142556000,"year":2021},{"capex":212153000,"ebitMargin":25.11,"fcf":675546000,"fcfMargin":10.7,"grossMargin":50.3,"netDebt":-1307141000,"netIncome":1191624000,"operatingCf":887699000,"revenue":6311050000,"roc":21.73,"roe":16.96,"sharesOutstanding":2132884000,"year":2022},{"capex":234724000,"ebitMargin":27.36,"fcf":1483029000,"fcfMargin":20.77,"grossMargin":53.14,"netDebt":-2297675000,"netIncome":1630988000,"operatingCf":1717753000,"revenue":7140027000,"roc":22.91,"roe":19.82,"sharesOutstanding":2115962000,"year":2023},{"capex":264074000,"ebitMargin":25.76,"fcf":1664459000,"fcfMargin":22.21,"grossMargin":54.04,"netDebt":-1159336000,"netIncome":1509048000,"operatingCf":1928533000,"revenue":7492709000,"roc":29.15,"roe":25.33,"sharesOutstanding":2026214000,"year":2024},{"capex":132275000,"ebitMargin":29.17,"fcf":1965902000,"fcfMargin":23.7,"grossMargin":55.85,"netDebt":-2088117000,"netIncome":1905432000,"operatingCf":2098177000,"revenue":8294343000,"roc":28.33,"roe":23.08,"sharesOutstanding":1968902000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.13,"fcfCagr5y":18.53,"roeAvg10y":23,"roeAvg5y":21.23,"yearsAvailable":20},"quarterly":[{"capex":309658000,"ebitMargin":26.76,"fcf":1591501000,"fcfMargin":21.48,"grossMargin":53.77,"netDebt":-876497000,"netIncome":1605316000,"operatingCf":1901159000,"quarter":3,"revenue":7410776000,"roc":29.13,"roe":27.78,"sharesOutstanding":1966342000,"year":2024},{"capex":285547000,"ebitMargin":25.76,"fcf":1642986000,"fcfMargin":21.93,"grossMargin":54.04,"netDebt":-1159336000,"netIncome":1509048000,"operatingCf":1928533000,"quarter":4,"revenue":7492709000,"roc":29.15,"roe":25.33,"sharesOutstanding":1961884000,"year":2024},{"capex":239947000,"ebitMargin":26.29,"fcf":1784044000,"fcfMargin":23.95,"grossMargin":54.64,"netDebt":-1704360000,"netIncome":1509992000,"operatingCf":2023991000,"quarter":1,"revenue":7448169000,"roc":27.97,"roe":23.16,"sharesOutstanding":1962564000,"year":2025},{"capex":213831000,"ebitMargin":26.93,"fcf":1839885000,"fcfMargin":24.02,"grossMargin":55.18,"netDebt":-1926927000,"netIncome":1573417000,"operatingCf":2053716000,"quarter":2,"revenue":7659165000,"roc":27.61,"roe":21.88,"sharesOutstanding":1967994000,"year":2025},{"capex":195380000,"ebitMargin":28.31,"fcf":1985083000,"fcfMargin":24.89,"grossMargin":55.81,"netDebt":-2292939000,"netIncome":1726953000,"operatingCf":2180463000,"quarter":3,"revenue":7975331000,"roc":28.15,"roe":22.3,"sharesOutstanding":1969932000,"year":2025},{"capex":132275000,"ebitMargin":29.17,"fcf":1965902000,"fcfMargin":23.7,"grossMargin":55.85,"netDebt":-2088117000,"netIncome":1905432000,"operatingCf":2098177000,"quarter":4,"revenue":8294343000,"roc":28.33,"roe":23.08,"sharesOutstanding":1973616000,"year":2025},{"capex":123823000,"ebitMargin":29.34,"fcf":2071740000,"fcfMargin":23.56,"grossMargin":55.47,"netDebt":-2039700000,"netIncome":2031924000,"operatingCf":2195563000,"quarter":1,"revenue":8793076000,"roc":28.57,"roe":23.28,"sharesOutstanding":1976516000,"year":2026},{"capex":140846000,"ebitMargin":29.16,"fcf":2097916000,"fcfMargin":22.76,"grossMargin":55.55,"netDebt":-2192424000,"netIncome":2127670000,"operatingCf":2238762000,"quarter":2,"revenue":9218956000,"roc":27.82,"roe":22.72,"sharesOutstanding":1976958000,"year":2026}]}