{"annual":[{"capex":234340000,"ebitMargin":14.24,"fcf":1213123000,"fcfMargin":10.7,"grossMargin":49.03,"netDebt":1744150000,"netIncome":1053849000,"operatingCf":1447463000,"revenue":11339304000,"roc":44.39,"roe":121.42,"sharesOutstanding":282072408,"year":2015},{"capex":239026000,"ebitMargin":14.45,"fcf":1069546000,"fcfMargin":9.02,"grossMargin":49.94,"netDebt":1062747000,"netIncome":1132703000,"operatingCf":1308572000,"revenue":11855602000,"roc":43.65,"roe":60.3,"sharesOutstanding":283464258,"year":2016},{"capex":222800000,"ebitMargin":11.34,"fcf":1661200000,"fcfMargin":11.09,"grossMargin":44.84,"netDebt":10316400000,"netIncome":1772262000,"operatingCf":1884000000,"revenue":14983788000,"roc":10.68,"roe":48.58,"sharesOutstanding":284781639,"year":2017},{"capex":251000000,"ebitMargin":10.78,"fcf":1692700000,"fcfMargin":9.65,"grossMargin":42.31,"netDebt":9188200000,"netIncome":1108746000,"operatingCf":1943700000,"revenue":17534493000,"roc":12.74,"roe":29.72,"sharesOutstanding":284964210,"year":2018},{"capex":328900000,"ebitMargin":13.55,"fcf":1992400000,"fcfMargin":11.13,"grossMargin":44.89,"netDebt":10265700000,"netIncome":1541300000,"operatingCf":2321300000,"revenue":17900800000,"roc":15.18,"roe":37.38,"sharesOutstanding":280340520,"year":2019},{"capex":303800000,"ebitMargin":15.54,"fcf":3104800000,"fcfMargin":16.91,"grossMargin":47.29,"netDebt":9886900000,"netIncome":2030400000,"operatingCf":3408600000,"revenue":18361700000,"roc":18.06,"roe":56.23,"sharesOutstanding":273804333,"year":2020},{"capex":372000000,"ebitMargin":13.36,"fcf":1872600000,"fcfMargin":9.39,"grossMargin":42.83,"netDebt":11329700000,"netIncome":1864400000,"operatingCf":2244600000,"revenue":19944600000,"roc":17.83,"roe":76.5,"sharesOutstanding":267100000,"year":2021},{"capex":644500000,"ebitMargin":13.55,"fcf":1275400000,"fcfMargin":5.76,"grossMargin":42.1,"netDebt":12309100000,"netIncome":2020100000,"operatingCf":1919900000,"revenue":22148900000,"roc":18.04,"roe":65.12,"sharesOutstanding":261800000,"year":2022},{"capex":888400000,"ebitMargin":16.02,"fcf":2633500000,"fcfMargin":11.42,"grossMargin":46.67,"netDebt":11532900000,"netIncome":2388800000,"operatingCf":3521900000,"revenue":23051900000,"roc":22.62,"roe":64.29,"sharesOutstanding":258300000,"year":2023},{"capex":1070000000,"ebitMargin":16.29,"fcf":2083200000,"fcfMargin":9.02,"grossMargin":48.47,"netDebt":11702900000,"netIncome":2681400000,"operatingCf":3153200000,"revenue":23098500000,"roc":22.36,"roe":66.19,"sharesOutstanding":254100000,"year":2024},{"capex":797600000,"ebitMargin":16.14,"fcf":2654000000,"fcfMargin":11.26,"grossMargin":48.94,"netDebt":12735400000,"netIncome":2568500000,"operatingCf":3451600000,"revenue":23574300000,"roc":20.04,"roe":55.86,"sharesOutstanding":248800000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.13,"fcfCagr5y":5.64,"roeAvg10y":56.02,"roeAvg5y":65.59,"yearsAvailable":20},"quarterly":[{"capex":1089500000,"ebitMargin":16.32,"fcf":2047800000,"fcfMargin":8.88,"grossMargin":48.46,"netDebt":11860800000,"netIncome":2557500000,"operatingCf":3137300000,"quarter":3,"revenue":23053500000,"roc":22.47,"roe":61.54,"sharesOutstanding":253900000,"year":2024},{"capex":1070000000,"ebitMargin":16.29,"fcf":2083200000,"fcfMargin":9.02,"grossMargin":48.47,"netDebt":11702900000,"netIncome":2681400000,"operatingCf":3153200000,"quarter":4,"revenue":23098500000,"roc":22.36,"roe":66.19,"sharesOutstanding":254100000,"year":2024},{"capex":975500000,"ebitMargin":16.45,"fcf":2175500000,"fcfMargin":9.44,"grossMargin":48.72,"netDebt":12620100000,"netIncome":2680100000,"operatingCf":3151000000,"quarter":1,"revenue":23036900000,"roc":22.62,"roe":64.89,"sharesOutstanding":252500000,"year":2025},{"capex":906100000,"ebitMargin":15.85,"fcf":2154600000,"fcfMargin":9.34,"grossMargin":48.87,"netDebt":12500400000,"netIncome":2544900000,"operatingCf":3060700000,"quarter":2,"revenue":23079900000,"roc":21.31,"roe":57.83,"sharesOutstanding":251900000,"year":2025},{"capex":867200000,"ebitMargin":15.89,"fcf":2426400000,"fcfMargin":10.42,"grossMargin":48.88,"netDebt":13336100000,"netIncome":2571800000,"operatingCf":3293600000,"quarter":3,"revenue":23275600000,"roc":19.75,"roe":58.12,"sharesOutstanding":249000000,"year":2025},{"capex":797600000,"ebitMargin":16.14,"fcf":2654000000,"fcfMargin":11.26,"grossMargin":48.94,"netDebt":12735400000,"netIncome":2568500000,"operatingCf":3451600000,"quarter":4,"revenue":23574300000,"roc":20.04,"roe":55.86,"sharesOutstanding":248800000,"year":2025},{"capex":746600000,"ebitMargin":16.13,"fcf":2905200000,"fcfMargin":12.14,"grossMargin":49.12,"netDebt":13569800000,"netIncome":2599300000,"operatingCf":3651800000,"quarter":1,"revenue":23935500000,"roc":20.49,"roe":58.66,"sharesOutstanding":248100000,"year":2026},{"capex":673500000,"ebitMargin":16.36,"fcf":3213200000,"fcfMargin":13.16,"grossMargin":49.07,"netDebt":13921900000,"netIncome":2688200000,"operatingCf":3886700000,"quarter":2,"revenue":24410300000,"roc":23.05,"roe":69.74,"sharesOutstanding":247100000,"year":2026}]}