{"annual":[{"capex":83351000,"ebitMargin":17.3,"fcf":880059000,"fcfMargin":40.06,"grossMargin":70.3,"netDebt":11362751000,"netIncome":869439000,"operatingCf":963410000,"revenue":2197074000,"roc":1.25,"roe":4.72,"sharesOutstanding":533944000,"year":2015},{"capex":101677000,"ebitMargin":26.39,"fcf":1315328000,"fcfMargin":51.92,"grossMargin":72.47,"netDebt":9800978000,"netIncome":1209932000,"operatingCf":1417005000,"revenue":2533135000,"roc":2.27,"roe":6.56,"sharesOutstanding":546666000,"year":2016},{"capex":110635000,"ebitMargin":74.63,"fcf":1576611000,"fcfMargin":60.22,"grossMargin":72.32,"netDebt":8965585000,"netIncome":1652325000,"operatingCf":1687246000,"revenue":2618134000,"roc":6.95,"roe":8.83,"sharesOutstanding":552300000,"year":2017},{"capex":915698000,"ebitMargin":60.19,"fcf":887861000,"fcfMargin":31.66,"grossMargin":72.98,"netDebt":10745959000,"netIncome":1649361000,"operatingCf":1803559000,"revenue":2804449000,"roc":4.58,"roe":6.39,"sharesOutstanding":590239000,"year":2018},{"capex":791860000,"ebitMargin":55.54,"fcf":2264034000,"fcfMargin":67.98,"grossMargin":72.41,"netDebt":11288656000,"netIncome":1572959000,"operatingCf":2264034000,"revenue":3330621000,"roc":4.75,"roe":6.94,"sharesOutstanding":673449000,"year":2019},{"capex":1248294000,"ebitMargin":47.74,"fcf":1688711000,"fcfMargin":38.04,"grossMargin":73.64,"netDebt":16737962000,"netIncome":1481814000,"operatingCf":2937005000,"revenue":4438735000,"roc":3.89,"roe":4.63,"sharesOutstanding":775151000,"year":2020},{"capex":4960320000,"ebitMargin":67.38,"fcf":2996042000,"fcfMargin":62.95,"grossMargin":73.77,"netDebt":17607382000,"netIncome":2939723000,"operatingCf":2996042000,"revenue":4759440000,"roc":5.68,"roe":7.79,"sharesOutstanding":785711000,"year":2021},{"capex":5610487000,"ebitMargin":58.05,"fcf":4126430000,"fcfMargin":69.08,"grossMargin":74.74,"netDebt":24236289000,"netIncome":3364856000,"operatingCf":4126430000,"revenue":5973692000,"roc":4.12,"roe":6.32,"sharesOutstanding":834843000,"year":2022},{"capex":691856000,"ebitMargin":46.21,"fcf":4681202000,"fcfMargin":58.34,"grossMargin":74.94,"netDebt":29067676000,"netIncome":3059214000,"operatingCf":5373058000,"revenue":8023469000,"roc":4.13,"roe":5.75,"sharesOutstanding":951791000,"year":2023},{"capex":5920317000,"ebitMargin":53.84,"fcf":4912209000,"fcfMargin":59.89,"grossMargin":74.92,"netDebt":30175977000,"netIncome":3731635000,"operatingCf":4912209000,"revenue":8201610000,"roc":4.76,"roe":6.92,"sharesOutstanding":953590000,"year":2024},{"capex":4909142000,"ebitMargin":40.23,"fcf":5008434000,"fcfMargin":56.98,"grossMargin":59.6,"netDebt":33891426000,"netIncome":3410663000,"operatingCf":5008434000,"revenue":8790127000,"roc":3.81,"roe":6.41,"sharesOutstanding":958019000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":18.43,"fcfCagr5y":18.34,"roeAvg10y":6.65,"roeAvg5y":6.64,"yearsAvailable":20},"quarterly":[{"capex":6516673000,"ebitMargin":53.84,"fcf":4570191000,"fcfMargin":55.72,"grossMargin":74.92,"netDebt":30175977000,"netIncome":3731635000,"operatingCf":4912209000,"quarter":4,"revenue":8201610000,"roc":4.76,"roe":6.92,"sharesOutstanding":953590000,"year":2024},{"capex":7972382000,"ebitMargin":54.55,"fcf":4809990000,"fcfMargin":57.37,"grossMargin":75.27,"netDebt":31590938000,"netIncome":3738873000,"operatingCf":5017502000,"quarter":1,"revenue":8384654000,"roc":4.87,"roe":6.99,"sharesOutstanding":956080000,"year":2025},{"capex":10352943000,"ebitMargin":52.14,"fcf":5172766000,"fcfMargin":60.43,"grossMargin":75.35,"netDebt":33600470000,"netIncome":3448754000,"operatingCf":5172766000,"quarter":2,"revenue":8560569000,"roc":4.67,"roe":6.54,"sharesOutstanding":956141000,"year":2025},{"capex":13516272000,"ebitMargin":46.98,"fcf":5185649000,"fcfMargin":59.35,"grossMargin":67.69,"netDebt":34116879000,"netIncome":3207301000,"operatingCf":5185649000,"quarter":3,"revenue":8738061000,"roc":4.26,"roe":6.09,"sharesOutstanding":956603000,"year":2025},{"capex":12505097000,"ebitMargin":40.23,"fcf":5008434000,"fcfMargin":56.98,"grossMargin":59.6,"netDebt":33891426000,"netIncome":3328231000,"operatingCf":5008434000,"quarter":4,"revenue":8790127000,"roc":3.81,"roe":6.26,"sharesOutstanding":958019000,"year":2025},{"capex":11064763000,"ebitMargin":38.94,"fcf":4985936000,"fcfMargin":55.72,"grossMargin":43.37,"netDebt":33808448000,"netIncome":3717254000,"operatingCf":5135817000,"quarter":1,"revenue":8948185000,"roc":3.63,"roe":6.95,"sharesOutstanding":957561000,"year":2026},{"capex":8626571000,"ebitMargin":38.43,"fcf":5240975000,"fcfMargin":57.03,"grossMargin":29.05,"netDebt":34677042000,"netIncome":4208216000,"operatingCf":5240975000,"quarter":2,"revenue":9189768000,"roc":3.59,"roe":7.83,"sharesOutstanding":957884000,"year":2026},{"capex":null,"ebitMargin":38.19,"fcf":null,"fcfMargin":null,"grossMargin":21.67,"netDebt":null,"netIncome":4261053000,"operatingCf":null,"quarter":3,"revenue":9363405000,"roc":null,"roe":null,"sharesOutstanding":968511000,"year":2026}]}