{"annual":[{"capex":677933000,"ebitMargin":30.51,"fcf":652847000,"fcfMargin":15.91,"grossMargin":90.43,"netDebt":-433592000,"netIncome":636056000,"operatingCf":1330780000,"revenue":4103728000,"roc":25.82,"roe":17.4,"sharesOutstanding":115230000,"year":2015},{"capex":511900000,"ebitMargin":27.38,"fcf":974000000,"fcfMargin":20.04,"grossMargin":93.83,"netDebt":-54077000,"netIncome":895522000,"operatingCf":1485900000,"revenue":4860427000,"roc":23.22,"roe":20.13,"sharesOutstanding":116300000,"year":2016},{"capex":272600000,"ebitMargin":35.41,"fcf":1034500000,"fcfMargin":17.62,"grossMargin":93.24,"netDebt":-109280000,"netIncome":1198511000,"operatingCf":1307100000,"revenue":5872227000,"roc":26.67,"roe":19.51,"sharesOutstanding":115909090,"year":2017},{"capex":383100000,"ebitMargin":37.77,"fcf":1812000000,"fcfMargin":27,"grossMargin":93.53,"netDebt":-759200000,"netIncome":2444400000,"operatingCf":2195100000,"revenue":6710800000,"roc":24.41,"roe":27.91,"sharesOutstanding":114800000,"year":2018},{"capex":429600000,"ebitMargin":28.1,"fcf":2000400000,"fcfMargin":25.44,"grossMargin":90.05,"netDebt":-903900000,"netIncome":2115800000,"operatingCf":2430000000,"revenue":7863400000,"roc":17.39,"roe":19.08,"sharesOutstanding":114600000,"year":2019},{"capex":614600000,"ebitMargin":42.09,"fcf":2003500000,"fcfMargin":23.58,"grossMargin":84.04,"netDebt":502000000,"netIncome":3513200000,"operatingCf":2618100000,"revenue":8497100000,"roc":24.91,"roe":31.86,"sharesOutstanding":115100000,"year":2020},{"capex":551900000,"ebitMargin":55.67,"fcf":6529400000,"fcfMargin":40.63,"grossMargin":83.05,"netDebt":-185900000,"netIncome":8075300000,"operatingCf":7081300000,"revenue":16071700000,"roc":41.61,"roe":43.03,"sharesOutstanding":112200000,"year":2021},{"capex":590100000,"ebitMargin":44.24,"fcf":4424800000,"fcfMargin":36.35,"grossMargin":85.99,"netDebt":-404500000,"netIncome":4338400000,"operatingCf":5014900000,"revenue":12172900000,"roc":20.66,"roe":19.14,"sharesOutstanding":113500000,"year":2022},{"capex":926400000,"ebitMargin":30.85,"fcf":3667600000,"fcfMargin":27.96,"grossMargin":93.26,"netDebt":-27100000,"netIncome":3953600000,"operatingCf":4594000000,"revenue":13117200000,"roc":13.65,"roe":15.22,"sharesOutstanding":113700000,"year":2023},{"capex":755900000,"ebitMargin":28.1,"fcf":3664600000,"fcfMargin":25.8,"grossMargin":86.13,"netDebt":216200000,"netIncome":4412600000,"operatingCf":4420500000,"revenue":14202000000,"roc":11.8,"roe":15.03,"sharesOutstanding":115100000,"year":2024},{"capex":898400000,"ebitMargin":24.95,"fcf":4080500000,"fcfMargin":28.45,"grossMargin":85.35,"netDebt":-412200000,"netIncome":4504900000,"operatingCf":4978900000,"revenue":14342900000,"roc":9.89,"roe":14.41,"sharesOutstanding":108600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":19.96,"fcfCagr5y":-4.14,"roeAvg10y":22.53,"roeAvg5y":21.37,"yearsAvailable":20},"quarterly":[{"capex":823300000,"ebitMargin":28.1,"fcf":3597200000,"fcfMargin":25.33,"grossMargin":86.13,"netDebt":216200000,"netIncome":4412600000,"operatingCf":4420500000,"quarter":4,"revenue":14202000000,"roc":11.8,"roe":15.03,"sharesOutstanding":113800000,"year":2024},{"capex":933000000,"ebitMargin":27.2,"fcf":3020100000,"fcfMargin":21.44,"grossMargin":85.79,"netDebt":-385400000,"netIncome":4499300000,"operatingCf":3953100000,"quarter":1,"revenue":14085700000,"roc":11.27,"roe":15.31,"sharesOutstanding":111200000,"year":2025},{"capex":898900000,"ebitMargin":27.02,"fcf":3844600000,"fcfMargin":27.05,"grossMargin":85.57,"netDebt":709300000,"netIncome":4458600000,"operatingCf":4743500000,"quarter":2,"revenue":14214200000,"roc":11.12,"roe":14.89,"sharesOutstanding":108600000,"year":2025},{"capex":916700000,"ebitMargin":25.89,"fcf":4154300000,"fcfMargin":29.16,"grossMargin":85.39,"netDebt":199100000,"netIncome":4578000000,"operatingCf":5071000000,"quarter":3,"revenue":14247800000,"roc":10.32,"roe":14.79,"sharesOutstanding":107200000,"year":2025},{"capex":898400000,"ebitMargin":24.95,"fcf":4080500000,"fcfMargin":28.45,"grossMargin":85.35,"netDebt":-412200000,"netIncome":4504900000,"operatingCf":4978900000,"quarter":4,"revenue":14342900000,"roc":9.89,"roe":14.41,"sharesOutstanding":107500000,"year":2025},{"capex":857500000,"ebitMargin":24.32,"fcf":4155200000,"fcfMargin":27.85,"grossMargin":84.55,"netDebt":-256400000,"netIncome":4423400000,"operatingCf":5012700000,"quarter":1,"revenue":14919600000,"roc":10.15,"roe":14.08,"sharesOutstanding":107700000,"year":2026},{"capex":920900000,"ebitMargin":25.56,"fcf":3521900000,"fcfMargin":22.67,"grossMargin":84.86,"netDebt":-469200000,"netIncome":4328700000,"operatingCf":4442800000,"quarter":2,"revenue":15534700000,"roc":10.97,"roe":13.65,"sharesOutstanding":106800000,"year":2026},{"capex":1019700000,"ebitMargin":29.54,"fcf":3587800000,"fcfMargin":21.23,"grossMargin":85.77,"netDebt":-952100000,"netIncome":4817400000,"operatingCf":4607500000,"quarter":3,"revenue":16896200000,"roc":13.07,"roe":14.38,"sharesOutstanding":105600000,"year":2026}]}