{"annual":[{"capex":11541000,"ebitMargin":49.78,"fcf":680762000,"fcfMargin":66.53,"grossMargin":94.59,"netDebt":4785408000,"netIncome":283766000,"operatingCf":692303000,"revenue":1023285000,"roc":4.46,"roe":4.34,"sharesOutstanding":236208390,"year":2015},{"capex":13426000,"ebitMargin":48.8,"fcf":790619000,"fcfMargin":71.67,"grossMargin":94.3,"netDebt":5835201000,"netIncome":315571000,"operatingCf":804045000,"revenue":1103172000,"roc":4.57,"roe":4.66,"sharesOutstanding":255624250,"year":2016},{"capex":15247000,"ebitMargin":48.45,"fcf":860603000,"fcfMargin":70.79,"grossMargin":94.29,"netDebt":6109899000,"netIncome":318798000,"operatingCf":875850000,"revenue":1215768000,"roc":4.31,"roe":4.32,"sharesOutstanding":273936752,"year":2017},{"capex":25350000,"ebitMargin":48.02,"fcf":915392000,"fcfMargin":68.94,"grossMargin":95,"netDebt":6495225000,"netIncome":363614000,"operatingCf":940742000,"revenue":1327838000,"roc":4.34,"roe":4.5,"sharesOutstanding":289923984,"year":2018},{"capex":3487206000,"ebitMargin":49.67,"fcf":1068937000,"fcfMargin":71.83,"grossMargin":94.05,"netDebt":7975767000,"netIncome":436482000,"operatingCf":1068937000,"revenue":1488163000,"roc":4.22,"roe":4.47,"sharesOutstanding":316159277,"year":2019},{"capex":26773000,"ebitMargin":48.1,"fcf":1115543000,"fcfMargin":67.73,"grossMargin":93.65,"netDebt":7992991000,"netIncome":395486000,"operatingCf":1115543000,"revenue":1647087000,"roc":3.88,"roe":3.59,"sharesOutstanding":345415258,"year":2020},{"capex":6332156000,"ebitMargin":45.76,"fcf":1322189000,"fcfMargin":63.55,"grossMargin":93.58,"netDebt":15689793000,"netIncome":359456000,"operatingCf":1322189000,"revenue":2080463000,"roc":2.33,"roe":1.43,"sharesOutstanding":414769846,"year":2021},{"capex":8981950000,"ebitMargin":39.13,"fcf":2563856000,"fcfMargin":76.68,"grossMargin":93.23,"netDebt":18429196000,"netIncome":869408000,"operatingCf":2563856000,"revenue":3343681000,"roc":2.83,"roe":3.03,"sharesOutstanding":612181000,"year":2022},{"capex":68692000,"ebitMargin":42.22,"fcf":2890077000,"fcfMargin":70.85,"grossMargin":92.23,"netDebt":21756772000,"netIncome":872309000,"operatingCf":2958769000,"revenue":4078993000,"roc":3.08,"roe":2.63,"sharesOutstanding":693024000,"year":2023},{"capex":121411000,"ebitMargin":44.03,"fcf":3451865000,"fcfMargin":65.49,"grossMargin":92.84,"netDebt":26312178000,"netIncome":860772000,"operatingCf":3573276000,"revenue":5271142000,"roc":3.49,"roe":2.22,"sharesOutstanding":876811500,"year":2024},{"capex":131800000,"ebitMargin":28.3,"fcf":3994754000,"fcfMargin":69.48,"grossMargin":89.8,"netDebt":32418429000,"netIncome":1058600000,"operatingCf":3994754000,"revenue":5749400000,"roc":2.33,"roe":2.68,"sharesOutstanding":904786324,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":20.46,"fcfCagr5y":27.38,"roeAvg10y":3.35,"roeAvg5y":2.4,"yearsAvailable":20},"quarterly":[{"capex":106789000,"ebitMargin":44.02,"fcf":3255182000,"fcfMargin":65.01,"grossMargin":92.75,"netDebt":26262414000,"netIncome":879565000,"operatingCf":3361971000,"quarter":3,"revenue":5007128000,"roc":3.3,"roe":2.29,"sharesOutstanding":872052000,"year":2024},{"capex":121411000,"ebitMargin":43.86,"fcf":3451865000,"fcfMargin":65.49,"grossMargin":92.84,"netDebt":26312178000,"netIncome":860772000,"operatingCf":3573276000,"quarter":4,"revenue":5271142000,"roc":3.48,"roe":2.22,"sharesOutstanding":879649000,"year":2024},{"capex":134683000,"ebitMargin":44.21,"fcf":3470336000,"fcfMargin":64.37,"grossMargin":92.67,"netDebt":27222287000,"netIncome":978303000,"operatingCf":3582119000,"quarter":1,"revenue":5391162000,"roc":3.57,"roe":2.51,"sharesOutstanding":892351000,"year":2025},{"capex":118943000,"ebitMargin":44.09,"fcf":3591849000,"fcfMargin":65.76,"grossMargin":92.63,"netDebt":28074058000,"netIncome":915831000,"operatingCf":3661616000,"quarter":2,"revenue":5462097000,"roc":3.51,"roe":2.34,"sharesOutstanding":903716000,"year":2025},{"capex":118572000,"ebitMargin":44.41,"fcf":3727076000,"fcfMargin":66.53,"grossMargin":92.56,"netDebt":28480575000,"netIncome":962117000,"operatingCf":3763283000,"quarter":3,"revenue":5601734000,"roc":3.66,"roe":2.46,"sharesOutstanding":915187000,"year":2025},{"capex":131800000,"ebitMargin":28.3,"fcf":3994754000,"fcfMargin":69.48,"grossMargin":89.8,"netDebt":32418429000,"netIncome":1058600000,"operatingCf":3994754000,"quarter":4,"revenue":5749400000,"roc":2.33,"roe":2.68,"sharesOutstanding":904786324,"year":2025},{"capex":135214000,"ebitMargin":29.27,"fcf":4055426000,"fcfMargin":68.53,"grossMargin":68.62,"netDebt":29800510000,"netIncome":1120551000,"operatingCf":4081740000,"quarter":1,"revenue":5917622000,"roc":2.45,"roe":2.86,"sharesOutstanding":904786324,"year":2026},{"capex":2066800000,"ebitMargin":29.19,"fcf":2181978000,"fcfMargin":36.77,"grossMargin":68.62,"netDebt":2207747000,"netIncome":1320703000,"operatingCf":4166154000,"quarter":2,"revenue":5934414000,"roc":2.3,"roe":3.34,"sharesOutstanding":934662000,"year":2026}]}