{"annual":[{"capex":366960000,"ebitMargin":13.6,"fcf":959292000,"fcfMargin":8.03,"grossMargin":28.17,"netDebt":-365577000,"netIncome":1020661000,"operatingCf":1326252000,"revenue":11939999000,"roc":49.73,"roe":41.29,"sharesOutstanding":406405000,"year":2016},{"capex":297880000,"ebitMargin":14.01,"fcf":1260971000,"fcfMargin":9.8,"grossMargin":28.7,"netDebt":-715106000,"netIncome":1117654000,"operatingCf":1558851000,"revenue":12866757000,"roc":50.68,"roe":40.67,"sharesOutstanding":394958000,"year":2017},{"capex":371423000,"ebitMargin":14.49,"fcf":1309855000,"fcfMargin":9.27,"grossMargin":28.95,"netDebt":-893327000,"netIncome":1362753000,"operatingCf":1681278000,"revenue":14134732000,"roc":53.97,"roe":44.69,"sharesOutstanding":384329000,"year":2018},{"capex":413898000,"ebitMargin":13.62,"fcf":1652779000,"fcfMargin":11.03,"grossMargin":28.41,"netDebt":-1100472000,"netIncome":1587457000,"operatingCf":2066677000,"revenue":14983541000,"roc":50.21,"roe":48.02,"sharesOutstanding":372678000,"year":2019},{"capex":555483000,"ebitMargin":13.38,"fcf":1616063000,"fcfMargin":10.08,"grossMargin":28.07,"netDebt":2136695000,"netIncome":1660928000,"operatingCf":2171546000,"revenue":16039073000,"roc":32.29,"roe":49.44,"sharesOutstanding":361182000,"year":2020},{"capex":405433000,"ebitMargin":3.43,"fcf":1840500000,"fcfMargin":14.69,"grossMargin":21.49,"netDebt":913506000,"netIncome":85382000,"operatingCf":2245933000,"revenue":12531565000,"roc":4.91,"roe":2.59,"sharesOutstanding":354619000,"year":2021},{"capex":557840000,"ebitMargin":12.33,"fcf":1181009000,"fcfMargin":6.24,"grossMargin":27.53,"netDebt":699774000,"netIncome":1722589000,"operatingCf":1738849000,"revenue":18916244000,"roc":24.75,"roe":42.43,"sharesOutstanding":353734000,"year":2022},{"capex":654070000,"ebitMargin":10.65,"fcf":1035303000,"fcfMargin":5.54,"grossMargin":25.4,"netDebt":1154571000,"netIncome":1512041000,"operatingCf":1689373000,"revenue":18695829000,"roc":20.35,"roe":35.26,"sharesOutstanding":345222000,"year":2023},{"capex":762812000,"ebitMargin":11.32,"fcf":1751678000,"fcfMargin":8.6,"grossMargin":27.36,"netDebt":875258000,"netIncome":1874520000,"operatingCf":2514490000,"revenue":20376941000,"roc":22.82,"roe":38.48,"sharesOutstanding":337433000,"year":2024},{"capex":720104000,"ebitMargin":12.24,"fcf":1636884000,"fcfMargin":7.75,"grossMargin":27.78,"netDebt":951685000,"netIncome":2090730000,"operatingCf":2356988000,"revenue":21129219000,"roc":25.24,"roe":37.95,"sharesOutstanding":330984000,"year":2025},{"capex":819275000,"ebitMargin":11.9,"fcf":2207608000,"fcfMargin":9.7,"grossMargin":27.95,"netDebt":617946000,"netIncome":2145044000,"operatingCf":3026883000,"revenue":22750559000,"roc":25.25,"roe":34.67,"sharesOutstanding":322932500,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":5.93,"fcfCagr5y":11.32,"roeAvg10y":37.42,"roeAvg5y":37.76,"yearsAvailable":20},"quarterly":[{"capex":736476000,"ebitMargin":12.23,"fcf":1686710000,"fcfMargin":7.94,"grossMargin":28,"netDebt":1385214000,"netIncome":2113629000,"operatingCf":2423186000,"quarter":4,"revenue":21239441000,"roc":25.83,"roe":40.16,"sharesOutstanding":329937000,"year":2024},{"capex":720104000,"ebitMargin":12.24,"fcf":1636884000,"fcfMargin":7.75,"grossMargin":27.78,"netDebt":951685000,"netIncome":2090730000,"operatingCf":2356988000,"quarter":1,"revenue":21129219000,"roc":25.24,"roe":37.95,"sharesOutstanding":328519000,"year":2025},{"capex":791233000,"ebitMargin":12.24,"fcf":1606549000,"fcfMargin":7.56,"grossMargin":27.78,"netDebt":1232256000,"netIncome":2081989000,"operatingCf":2397782000,"quarter":2,"revenue":21256123000,"roc":26.36,"roe":37.34,"sharesOutstanding":327005000,"year":2025},{"capex":795474000,"ebitMargin":12,"fcf":1678549000,"fcfMargin":7.81,"grossMargin":27.61,"netDebt":1220967000,"netIncome":2062836000,"operatingCf":2474023000,"quarter":3,"revenue":21497756000,"roc":25.54,"roe":35.98,"sharesOutstanding":325909000,"year":2025},{"capex":824348000,"ebitMargin":11.91,"fcf":1963374000,"fcfMargin":8.91,"grossMargin":27.55,"netDebt":1127416000,"netIncome":2085963000,"operatingCf":2787722000,"quarter":4,"revenue":22027348000,"roc":25.25,"roe":35.45,"sharesOutstanding":325054000,"year":2025},{"capex":819275000,"ebitMargin":11.9,"fcf":2207608000,"fcfMargin":9.7,"grossMargin":27.95,"netDebt":617946000,"netIncome":2145044000,"operatingCf":3026883000,"quarter":1,"revenue":22750559000,"roc":25.25,"roe":34.67,"sharesOutstanding":322932500,"year":2026},{"capex":820851000,"ebitMargin":12.22,"fcf":2632326000,"fcfMargin":11.07,"grossMargin":28.33,"netDebt":592170000,"netIncome":2315759000,"operatingCf":3453177000,"quarter":2,"revenue":23776064000,"roc":27.3,"roe":36.73,"sharesOutstanding":321231000,"year":2026},{"capex":870387000,"ebitMargin":13.75,"fcf":2790186000,"fcfMargin":11.38,"grossMargin":29.89,"netDebt":451027000,"netIncome":2659063000,"operatingCf":3660573000,"quarter":3,"revenue":24511798000,"roc":30.37,"roe":39.43,"sharesOutstanding":320343000,"year":2026}]}