{"annual":[{"capex":249600000,"ebitMargin":10.96,"fcf":638800000,"fcfMargin":4.8,"grossMargin":30.07,"netDebt":3502200000,"netIncome":664600000,"operatingCf":888400000,"revenue":13300700000,"roc":11.14,"roe":11.3,"sharesOutstanding":267800000,"year":2015},{"capex":182700000,"ebitMargin":11.87,"fcf":1339200000,"fcfMargin":9.91,"grossMargin":31.1,"netDebt":2355500000,"netIncome":1476200000,"operatingCf":1521900000,"revenue":13508900000,"roc":11.61,"roe":21.97,"sharesOutstanding":261700000,"year":2016},{"capex":221300000,"ebitMargin":11.73,"fcf":1302200000,"fcfMargin":9.17,"grossMargin":30.89,"netDebt":2514600000,"netIncome":1302600000,"operatingCf":1523500000,"revenue":14197600000,"roc":12.48,"roe":18.07,"sharesOutstanding":258100000,"year":2017},{"capex":365600000,"ebitMargin":12.25,"fcf":1042200000,"fcfMargin":8.44,"grossMargin":30.47,"netDebt":3187900000,"netIncome":1337600000,"operatingCf":1407800000,"revenue":12343800000,"roc":11.12,"roe":18.93,"sharesOutstanding":250100000,"year":2018},{"capex":254100000,"ebitMargin":12.77,"fcf":1665400000,"fcfMargin":12.74,"grossMargin":30.8,"netDebt":4269800000,"netIncome":1410900000,"operatingCf":1919500000,"revenue":13075900000,"roc":10.68,"roe":19.29,"sharesOutstanding":244400000,"year":2019},{"capex":146200000,"ebitMargin":12.31,"fcf":1288800000,"fcfMargin":10.35,"grossMargin":30.54,"netDebt":1982200000,"netIncome":854900000,"operatingCf":1435000000,"revenue":12454700000,"roc":11.09,"roe":13.3,"sharesOutstanding":243100000,"year":2020},{"capex":223000000,"ebitMargin":14.31,"fcf":1365300000,"fcfMargin":9.66,"grossMargin":31.62,"netDebt":2682900000,"netIncome":1423400000,"operatingCf":1588300000,"revenue":14136400000,"roc":15.2,"roe":22.69,"sharesOutstanding":242300000,"year":2021},{"capex":291800000,"ebitMargin":15.13,"fcf":1212200000,"fcfMargin":7.58,"grossMargin":31.05,"netDebt":3615800000,"netIncome":1756500000,"operatingCf":1504000000,"revenue":15991700000,"roc":19.52,"roe":28.77,"sharesOutstanding":234900000,"year":2022},{"capex":300700000,"ebitMargin":16.37,"fcf":2088900000,"fcfMargin":11.82,"grossMargin":33.13,"netDebt":3684500000,"netIncome":2023900000,"operatingCf":2389600000,"revenue":17677600000,"roc":21.7,"roe":28.93,"sharesOutstanding":230700000,"year":2023},{"capex":370600000,"ebitMargin":17.64,"fcf":2775000000,"fcfMargin":13.99,"grossMargin":35.69,"netDebt":3794900000,"netIncome":2567900000,"operatingCf":3145600000,"revenue":19838200000,"roc":24.86,"roe":34.43,"sharesOutstanding":228400000,"year":2024},{"capex":383000000,"ebitMargin":18.61,"fcf":2811500000,"fcfMargin":13.19,"grossMargin":36.16,"netDebt":2851800000,"netIncome":2918600000,"operatingCf":3194500000,"revenue":21321900000,"roc":26.22,"roe":33.93,"sharesOutstanding":223600000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.21,"fcfCagr5y":25.68,"roeAvg10y":24.03,"roeAvg5y":29.75,"yearsAvailable":20},"quarterly":[{"capex":328499683,"ebitMargin":17.43,"fcf":2848230810,"fcfMargin":14.69,"grossMargin":35.28,"netDebt":3799300000,"netIncome":2467900000,"operatingCf":3176730493,"quarter":3,"revenue":19388200000,"roc":23.68,"roe":32.51,"sharesOutstanding":228000000,"year":2024},{"capex":370599683,"ebitMargin":17.64,"fcf":2771230810,"fcfMargin":13.97,"grossMargin":35.69,"netDebt":3180200000,"netIncome":2567900000,"operatingCf":3141830493,"quarter":4,"revenue":19838100000,"roc":24.86,"roe":34.43,"sharesOutstanding":227300000,"year":2024},{"capex":405699683,"ebitMargin":18.14,"fcf":2828430810,"fcfMargin":13.93,"grossMargin":35.93,"netDebt":3910800000,"netIncome":2736500000,"operatingCf":3234130493,"quarter":1,"revenue":20311100000,"roc":26.8,"roe":36.53,"sharesOutstanding":226400000,"year":2025},{"capex":423326000,"ebitMargin":18.39,"fcf":2810774000,"fcfMargin":13.55,"grossMargin":36.26,"netDebt":3840800000,"netIncome":2856000000,"operatingCf":3234100000,"quarter":2,"revenue":20750100000,"roc":26.88,"roe":36.46,"sharesOutstanding":225100000,"year":2025},{"capex":402800000,"ebitMargin":18.79,"fcf":2532700000,"fcfMargin":12.03,"grossMargin":36.42,"netDebt":3490100000,"netIncome":2931600000,"operatingCf":2935500000,"quarter":3,"revenue":21051400000,"roc":26.64,"roe":35.12,"sharesOutstanding":224400000,"year":2025},{"capex":383000000,"ebitMargin":18.61,"fcf":2811500000,"fcfMargin":13.19,"grossMargin":36.16,"netDebt":2851800000,"netIncome":2918600000,"operatingCf":3194500000,"quarter":4,"revenue":21321900000,"roc":26.22,"roe":33.93,"sharesOutstanding":223600000,"year":2025},{"capex":343800000,"ebitMargin":18.17,"fcf":3137400000,"fcfMargin":14.52,"grossMargin":35.92,"netDebt":3541800000,"netIncome":2898100000,"operatingCf":3481200000,"quarter":1,"revenue":21602800000,"roc":25.4,"roe":33.65,"sharesOutstanding":223100000,"year":2026},{"capex":330300000,"ebitMargin":17.94,"fcf":3546500000,"fcfMargin":15.97,"grossMargin":35.39,"netDebt":3298500000,"netIncome":2949000000,"operatingCf":3876800000,"quarter":2,"revenue":22209900000,"roc":25.65,"roe":34.11,"sharesOutstanding":222500000,"year":2026}]}