{"annual":[{"capex":294072000,"ebitMargin":51.73,"fcf":1454207000,"fcfMargin":61.06,"grossMargin":73.32,"netDebt":214731000,"netIncome":1311244000,"operatingCf":1748279000,"revenue":2381696000,"roc":12.95,"roe":14.26,"sharesOutstanding":173510000,"year":2015},{"capex":351351000,"ebitMargin":53.68,"fcf":1593985000,"fcfMargin":62.25,"grossMargin":73.87,"netDebt":207061000,"netIncome":1453576000,"operatingCf":1945336000,"revenue":2560549000,"roc":13.98,"roe":15.4,"sharesOutstanding":173878000,"year":2016},{"capex":120595000,"ebitMargin":53.33,"fcf":1852294000,"fcfMargin":69.41,"grossMargin":73.47,"netDebt":997946000,"netIncome":1442217000,"operatingCf":1972889000,"revenue":2668528000,"roc":13.69,"roe":16.09,"sharesOutstanding":174151000,"year":2017},{"capex":140980000,"ebitMargin":51.24,"fcf":1922666000,"fcfMargin":69.67,"grossMargin":72.56,"netDebt":1051065000,"netIncome":1711031000,"operatingCf":2063646000,"revenue":2759523000,"roc":13.39,"roe":18.71,"sharesOutstanding":174297000,"year":2018},{"capex":187312000,"ebitMargin":51.38,"fcf":1880331000,"fcfMargin":65.86,"grossMargin":71.52,"netDebt":1492750000,"netIncome":1520534000,"operatingCf":2067643000,"revenue":2855108000,"roc":13.36,"roe":16.75,"sharesOutstanding":174530000,"year":2019},{"capex":169998000,"ebitMargin":48.41,"fcf":1872904000,"fcfMargin":64.25,"grossMargin":70.24,"netDebt":2287432000,"netIncome":1357213000,"operatingCf":2042902000,"revenue":2915068000,"roc":12.35,"roe":15.82,"sharesOutstanding":174642000,"year":2020},{"capex":270238000,"ebitMargin":49.94,"fcf":2273317000,"fcfMargin":66.55,"grossMargin":73.05,"netDebt":6740680000,"netIncome":1953263000,"operatingCf":2543555000,"revenue":3415824000,"roc":10.09,"roe":20.73,"sharesOutstanding":175568000,"year":2021},{"capex":459773000,"ebitMargin":54.37,"fcf":2657368000,"fcfMargin":63.54,"grossMargin":74.82,"netDebt":6095573000,"netIncome":4349147000,"operatingCf":3117141000,"revenue":4182163000,"roc":13.35,"roe":42.78,"sharesOutstanding":176280000,"year":2022},{"capex":461137000,"ebitMargin":51.33,"fcf":2785511000,"fcfMargin":61.66,"grossMargin":74.59,"netDebt":8733275000,"netIncome":2148327000,"operatingCf":3246648000,"revenue":4517690000,"roc":12.07,"roe":21.45,"sharesOutstanding":176143000,"year":2023},{"capex":420024000,"ebitMargin":46.88,"fcf":2708231000,"fcfMargin":57.68,"grossMargin":73.21,"netDebt":8905618000,"netIncome":2072011000,"operatingCf":3128255000,"revenue":4695616000,"roc":11.48,"roe":21.33,"sharesOutstanding":176038000,"year":2024},{"capex":289378000,"ebitMargin":46.73,"fcf":2897071000,"fcfMargin":60.05,"grossMargin":24.96,"netDebt":9935786000,"netIncome":1784348000,"operatingCf":3186449000,"revenue":4824113000,"roc":11.5,"roe":19.29,"sharesOutstanding":175902000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.95,"fcfCagr5y":7.24,"roeAvg10y":20.84,"roeAvg5y":25.12,"yearsAvailable":20},"quarterly":[{"capex":420024000,"ebitMargin":46.88,"fcf":2708231000,"fcfMargin":57.68,"grossMargin":73.21,"netDebt":8905618000,"netIncome":2072011000,"operatingCf":3128255000,"quarter":4,"revenue":4695616000,"roc":11.48,"roe":21.33,"sharesOutstanding":175934000,"year":2024},{"capex":373553000,"ebitMargin":46.98,"fcf":2794179000,"fcfMargin":59.18,"grossMargin":73.2,"netDebt":9137381000,"netIncome":1970854000,"operatingCf":3167732000,"quarter":1,"revenue":4721580000,"roc":11.62,"roe":20.6,"sharesOutstanding":175942000,"year":2025},{"capex":326879000,"ebitMargin":46.98,"fcf":2818282000,"fcfMargin":59.34,"grossMargin":73,"netDebt":9335676000,"netIncome":1811146000,"operatingCf":3145161000,"quarter":2,"revenue":4749463000,"roc":11.2,"roe":19.32,"sharesOutstanding":175921000,"year":2025},{"capex":329866000,"ebitMargin":53,"fcf":3118310000,"fcfMargin":65.16,"grossMargin":73.01,"netDebt":9746362000,"netIncome":1891880000,"operatingCf":3221482000,"quarter":3,"revenue":4785748000,"roc":13.04,"roe":20.32,"sharesOutstanding":175884000,"year":2025},{"capex":326781000,"ebitMargin":52.65,"fcf":3086362000,"fcfMargin":63.98,"grossMargin":60.52,"netDebt":9935786000,"netIncome":1784348000,"operatingCf":3186449000,"quarter":4,"revenue":4824113000,"roc":12.96,"roe":19.29,"sharesOutstanding":175859000,"year":2025},{"capex":338280000,"ebitMargin":50.85,"fcf":3064601000,"fcfMargin":63.07,"grossMargin":60.63,"netDebt":9572657000,"netIncome":1902830000,"operatingCf":3176187000,"quarter":1,"revenue":4858670000,"roc":12.77,"roe":20.63,"sharesOutstanding":175928000,"year":2026},{"capex":352450000,"ebitMargin":48.3,"fcf":3185176000,"fcfMargin":65.13,"grossMargin":60.36,"netDebt":9920279000,"netIncome":2044371000,"operatingCf":3171916000,"quarter":2,"revenue":4890457000,"roc":12.13,"roe":22.24,"sharesOutstanding":176512000,"year":2026},{"capex":308611000,"ebitMargin":36.06,"fcf":2836083000,"fcfMargin":56.35,"grossMargin":60.56,"netDebt":11431654000,"netIncome":1911656000,"operatingCf":3005678000,"quarter":3,"revenue":5032604000,"roc":null,"roe":13.18,"sharesOutstanding":185110000,"year":2026}]}