{"annual":[{"capex":63562000,"ebitMargin":10.16,"fcf":817742000,"fcfMargin":11.35,"grossMargin":17.9,"netDebt":1421310000,"netIncome":503694000,"operatingCf":881304000,"revenue":7206457000,"roc":2.8,"roe":10.87,"sharesOutstanding":439387875,"year":2015},{"capex":50829000,"ebitMargin":11.71,"fcf":797547000,"fcfMargin":10.42,"grossMargin":18.83,"netDebt":1692940000,"netIncome":601916000,"operatingCf":848376000,"revenue":7654184000,"roc":3.87,"roe":11.93,"sharesOutstanding":433865828,"year":2016},{"capex":115719000,"ebitMargin":9.65,"fcf":595164000,"fcfMargin":7.43,"grossMargin":20.57,"netDebt":1546799000,"netIncome":549094000,"operatingCf":710883000,"revenue":8010929000,"roc":2.62,"roe":10.07,"sharesOutstanding":435435750,"year":2017},{"capex":49860000,"ebitMargin":10.56,"fcf":570339000,"fcfMargin":7.42,"grossMargin":17.96,"netDebt":1971917000,"netIncome":640749000,"operatingCf":620199000,"revenue":7691651000,"roc":3.3,"roe":11.78,"sharesOutstanding":432888750,"year":2018},{"capex":60457000,"ebitMargin":10.79,"fcf":1083336000,"fcfMargin":13.71,"grossMargin":18.71,"netDebt":1602569000,"netIncome":681944000,"operatingCf":1143793000,"revenue":7902196000,"roc":3.24,"roe":11.23,"sharesOutstanding":435422250,"year":2019},{"capex":38171000,"ebitMargin":8.7,"fcf":1578515000,"fcfMargin":19.49,"grossMargin":16.64,"netDebt":352968000,"netIncome":530670000,"operatingCf":1616686000,"revenue":8098925000,"roc":2.5,"roe":8.41,"sharesOutstanding":424717500,"year":2020},{"capex":66634000,"ebitMargin":13.57,"fcf":2117353000,"fcfMargin":22.39,"grossMargin":21.39,"netDebt":1698225000,"netIncome":1022490000,"operatingCf":2183987000,"revenue":9455466000,"roc":9.31,"roe":15.37,"sharesOutstanding":419623500,"year":2021},{"capex":52684000,"ebitMargin":15.4,"fcf":2515920000,"fcfMargin":22.53,"grossMargin":21.83,"netDebt":1387848000,"netIncome":1381062000,"operatingCf":2568604000,"revenue":11166499000,"roc":12.52,"roe":20.47,"sharesOutstanding":419191500,"year":2022},{"capex":53080000,"ebitMargin":14.45,"fcf":2876158000,"fcfMargin":23.69,"grossMargin":22.44,"netDebt":1479246000,"netIncome":1381359000,"operatingCf":2929238000,"revenue":12142938000,"roc":11.79,"roe":18.53,"sharesOutstanding":409947000,"year":2023},{"capex":105623000,"ebitMargin":16.6,"fcf":3572745000,"fcfMargin":26.2,"grossMargin":22.89,"netDebt":866219000,"netIncome":1756115000,"operatingCf":3678368000,"revenue":13638752000,"roc":14.01,"roe":20.92,"sharesOutstanding":403224000,"year":2024},{"capex":169994000,"ebitMargin":15.87,"fcf":3469541000,"fcfMargin":23.59,"grossMargin":19.81,"netDebt":299787000,"netIncome":1779402000,"operatingCf":3639535000,"revenue":14705530000,"roc":13.32,"roe":18.34,"sharesOutstanding":399135000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":20.64,"fcfCagr5y":16.88,"roeAvg10y":14.7,"roeAvg5y":18.72,"yearsAvailable":20},"quarterly":[{"capex":105623000,"ebitMargin":16.6,"fcf":3572745000,"fcfMargin":26.2,"grossMargin":22.89,"netDebt":866219000,"netIncome":1756115000,"operatingCf":3678368000,"quarter":4,"revenue":13638752000,"roc":14.01,"roe":20.92,"sharesOutstanding":400888000,"year":2024},{"capex":67489000,"ebitMargin":16,"fcf":3608461000,"fcfMargin":25.91,"grossMargin":22.45,"netDebt":1122601000,"netIncome":1731215000,"operatingCf":3675950000,"quarter":1,"revenue":13929378000,"roc":13.56,"roe":19.42,"sharesOutstanding":399825000,"year":2025},{"capex":63949000,"ebitMargin":15.84,"fcf":3434478000,"fcfMargin":24.04,"grossMargin":21.73,"netDebt":857277000,"netIncome":1760594000,"operatingCf":3498427000,"quarter":2,"revenue":14286154000,"roc":13.36,"roe":18.94,"sharesOutstanding":400368000,"year":2025},{"capex":67690000,"ebitMargin":16.76,"fcf":3329827000,"fcfMargin":22.72,"grossMargin":20.98,"netDebt":435839000,"netIncome":1905992000,"operatingCf":3397517000,"quarter":3,"revenue":14654011000,"roc":14.02,"roe":19.45,"sharesOutstanding":400204000,"year":2025},{"capex":169994000,"ebitMargin":15.87,"fcf":3429984000,"fcfMargin":23.32,"grossMargin":19.81,"netDebt":299787000,"netIncome":1779402000,"operatingCf":3599978000,"quarter":4,"revenue":14705530000,"roc":13.32,"roe":18.34,"sharesOutstanding":399135000,"year":2025},{"capex":181463000,"ebitMargin":16.24,"fcf":3370225000,"fcfMargin":22.7,"grossMargin":26.14,"netDebt":560101000,"netIncome":1877047000,"operatingCf":3524018000,"quarter":1,"revenue":14846788000,"roc":13.79,"roe":19.27,"sharesOutstanding":394779000,"year":2026},{"capex":172723000,"ebitMargin":13.69,"fcf":3498911000,"fcfMargin":19.43,"grossMargin":44.85,"netDebt":560101000,"netIncome":1928020000,"operatingCf":3620258000,"quarter":2,"revenue":18007171000,"roc":13.73,"roe":18.89,"sharesOutstanding":391804000,"year":2026},{"capex":null,"ebitMargin":13.19,"fcf":null,"fcfMargin":null,"grossMargin":61.9,"netDebt":null,"netIncome":1862993000,"operatingCf":null,"quarter":3,"revenue":17977974000,"roc":null,"roe":null,"sharesOutstanding":391337000,"year":2026}]}