{"annual":[{"capex":1020924000,"ebitMargin":50.68,"fcf":2003761000,"fcfMargin":38.05,"grossMargin":81.77,"netDebt":21801039000,"netIncome":1827720000,"operatingCf":3024685000,"revenue":5266103000,"roc":9.55,"roe":34.87,"sharesOutstanding":310103000,"year":2015},{"capex":798465000,"ebitMargin":50.06,"fcf":2574229000,"fcfMargin":47.36,"grossMargin":82.13,"netDebt":22417045000,"netIncome":1838896000,"operatingCf":3372694000,"revenue":5435229000,"roc":9.54,"roe":36.07,"sharesOutstanding":312691000,"year":2016},{"capex":732100000,"ebitMargin":50.7,"fcf":2861688000,"fcfMargin":51.77,"grossMargin":82.27,"netDebt":23150154000,"netIncome":1947962000,"operatingCf":3593788000,"revenue":5527336000,"roc":9.47,"roe":43.98,"sharesOutstanding":311517000,"year":2017},{"capex":781909000,"ebitMargin":51.84,"fcf":2968887000,"fcfMargin":52.59,"grossMargin":82.15,"netDebt":22791200000,"netIncome":2440058000,"operatingCf":3750796000,"revenue":5645288000,"roc":10.51,"roe":60.59,"sharesOutstanding":309627000,"year":2018},{"capex":876011000,"ebitMargin":50.61,"fcf":2931820000,"fcfMargin":50.94,"grossMargin":82.25,"netDebt":24010666000,"netIncome":2101584000,"operatingCf":3807831000,"revenue":5755189000,"roc":10.3,"roe":67.14,"sharesOutstanding":307950112,"year":2019},{"capex":484119000,"ebitMargin":42.8,"fcf":1842579000,"fcfMargin":39.99,"grossMargin":80.75,"netDebt":26227240000,"netIncome":1112564000,"operatingCf":2326698000,"revenue":4607503000,"roc":6.28,"roe":30.41,"sharesOutstanding":308737625,"year":2020},{"capex":527935000,"ebitMargin":47.16,"fcf":3109467000,"fcfMargin":60.77,"grossMargin":81.02,"netDebt":25294017000,"netIncome":2249631000,"operatingCf":3637402000,"revenue":5116789000,"roc":7.97,"roe":66.92,"sharesOutstanding":328587137,"year":2021},{"capex":650024000,"ebitMargin":48.83,"fcf":3116580000,"fcfMargin":58.9,"grossMargin":81.08,"netDebt":24836611000,"netIncome":2139535000,"operatingCf":3766604000,"revenue":5291447000,"roc":8.66,"roe":68.17,"sharesOutstanding":327816695,"year":2022},{"capex":793283000,"ebitMargin":49.6,"fcf":3137510000,"fcfMargin":55.44,"grossMargin":83.55,"netDebt":25349293000,"netIncome":2617018000,"operatingCf":3930793000,"revenue":5658836000,"roc":9.11,"roe":86.57,"sharesOutstanding":326807326,"year":2023},{"capex":755584000,"ebitMargin":51.86,"fcf":3059071000,"fcfMargin":51.29,"grossMargin":82.5,"netDebt":23384433000,"netIncome":2370896000,"operatingCf":3814655000,"revenue":5963798000,"roc":10.66,"roe":80.59,"sharesOutstanding":326097000,"year":2024},{"capex":934346000,"ebitMargin":49.89,"fcf":3202205000,"fcfMargin":50.31,"grossMargin":85.72,"netDebt":28363567000,"netIncome":4614970000,"operatingCf":4136551000,"revenue":6364505000,"roc":10.73,"roe":88.61,"sharesOutstanding":326018000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.97,"fcfCagr5y":5.22,"roeAvg10y":62.91,"roeAvg5y":78.17,"yearsAvailable":20},"quarterly":[{"capex":716003000,"ebitMargin":51.6,"fcf":3049857000,"fcfMargin":51.61,"grossMargin":83.03,"netDebt":23769547000,"netIncome":2451144000,"operatingCf":3765860000,"quarter":3,"revenue":5909004000,"roc":10.19,"roe":90.34,"sharesOutstanding":326158000,"year":2024},{"capex":755584000,"ebitMargin":51.86,"fcf":3059071000,"fcfMargin":51.29,"grossMargin":82.92,"netDebt":23384433000,"netIncome":2370895000,"operatingCf":3814655000,"quarter":4,"revenue":5963798000,"roc":10.66,"roe":80.59,"sharesOutstanding":326278000,"year":2024},{"capex":822811000,"ebitMargin":51.47,"fcf":3045959000,"fcfMargin":50.81,"grossMargin":82.78,"netDebt":23891366000,"netIncome":2052892000,"operatingCf":3868770000,"quarter":1,"revenue":5994220000,"roc":10.54,"roe":78.79,"sharesOutstanding":326313000,"year":2025},{"capex":878467000,"ebitMargin":50.96,"fcf":3142484000,"fcfMargin":52.08,"grossMargin":83.11,"netDebt":24685878000,"netIncome":2115560000,"operatingCf":4020951000,"quarter":2,"revenue":6034414000,"roc":10.28,"roe":86.3,"sharesOutstanding":327137000,"year":2025},{"capex":897318000,"ebitMargin":50.7,"fcf":3121041000,"fcfMargin":50.71,"grossMargin":83.33,"netDebt":24766186000,"netIncome":2233932000,"operatingCf":4018359000,"quarter":3,"revenue":6155275000,"roc":10.33,"roe":95.08,"sharesOutstanding":327137000,"year":2025},{"capex":934346000,"ebitMargin":49.89,"fcf":3202205000,"fcfMargin":50.31,"grossMargin":85.72,"netDebt":28363567000,"netIncome":4614970000,"operatingCf":4136551000,"quarter":4,"revenue":6364505000,"roc":10.21,"roe":88.61,"sharesOutstanding":326018000,"year":2025},{"capex":912541000,"ebitMargin":48.28,"fcf":3230170000,"fcfMargin":48.58,"grossMargin":85.24,"netDebt":28439294000,"netIncome":4680840000,"operatingCf":4142711000,"quarter":1,"revenue":6648586000,"roc":8.46,"roe":96.34,"sharesOutstanding":324034000,"year":2026},{"capex":905406000,"ebitMargin":47.4,"fcf":3217536000,"fcfMargin":46.36,"grossMargin":84.58,"netDebt":28408418000,"netIncome":4607846000,"operatingCf":4122942000,"quarter":2,"revenue":6940724000,"roc":8.68,"roe":103.91,"sharesOutstanding":324018022,"year":2026}]}