{"annual":[{"capex":1461000000,"ebitMargin":22.7,"fcf":4959000000,"fcfMargin":16.38,"grossMargin":48.7,"netDebt":9045000000,"netIncome":4833000000,"operatingCf":6420000000,"revenue":30274000000,"roc":26.84,"roe":42.29,"sharesOutstanding":637200000,"year":2015},{"capex":1420000000,"ebitMargin":23.31,"fcf":5242000000,"fcfMargin":17.41,"grossMargin":49.74,"netDebt":9297000000,"netIncome":5050000000,"operatingCf":6662000000,"revenue":30109000000,"roc":26.3,"roe":49.04,"sharesOutstanding":618700000,"year":2016},{"capex":1373000000,"ebitMargin":22.83,"fcf":4867000000,"fcfMargin":15.37,"grossMargin":49.47,"netDebt":10956000000,"netIncome":4858000000,"operatingCf":6240000000,"revenue":31657000000,"roc":23.85,"roe":42.01,"sharesOutstanding":612700000,"year":2017},{"capex":1577000000,"ebitMargin":23.73,"fcf":4862000000,"fcfMargin":14.84,"grossMargin":49.41,"netDebt":11844000000,"netIncome":5349000000,"operatingCf":6439000000,"revenue":32765000000,"roc":26.57,"roe":54.6,"sharesOutstanding":602000000,"year":2018},{"capex":1699000000,"ebitMargin":21.7,"fcf":5371000000,"fcfMargin":16.71,"grossMargin":47.63,"netDebt":18925000000,"netIncome":4570000000,"operatingCf":7070000000,"revenue":32136000000,"roc":19.68,"roe":45.41,"sharesOutstanding":585100000,"year":2019},{"capex":1501000000,"ebitMargin":21.62,"fcf":6612000000,"fcfMargin":20.54,"grossMargin":48.48,"netDebt":15119000000,"netIncome":5449000000,"operatingCf":8113000000,"revenue":32184000000,"roc":17.66,"roe":42.35,"sharesOutstanding":582200000,"year":2020},{"capex":1603000000,"ebitMargin":21.29,"fcf":5851000000,"fcfMargin":16.55,"grossMargin":46.99,"netDebt":13746000000,"netIncome":5921000000,"operatingCf":7454000000,"revenue":35355000000,"roc":19.79,"roe":39.35,"sharesOutstanding":585300000,"year":2021},{"capex":1749000000,"ebitMargin":11.9,"fcf":3842000000,"fcfMargin":11.22,"grossMargin":43.72,"netDebt":13200000000,"netIncome":5777000000,"operatingCf":5591000000,"revenue":34229000000,"roc":11.03,"roe":39.24,"sharesOutstanding":567600000,"year":2022},{"capex":1615000000,"ebitMargin":-27.93,"fcf":5065000000,"fcfMargin":15.5,"grossMargin":43.46,"netDebt":11016000000,"netIncome":-6995000000,"operatingCf":6680000000,"revenue":32681000000,"roc":-25.87,"roe":-145.52,"sharesOutstanding":553900000,"year":2023},{"capex":1181000000,"ebitMargin":20.07,"fcf":638000000,"fcfMargin":2.6,"grossMargin":41.02,"netDebt":8059000000,"netIncome":4173000000,"operatingCf":1819000000,"revenue":24575000000,"roc":17.23,"roe":108.62,"sharesOutstanding":552400000,"year":2024},{"capex":910000000,"ebitMargin":18.29,"fcf":1396000000,"fcfMargin":5.6,"grossMargin":39.55,"netDebt":7701000000,"netIncome":3250000000,"operatingCf":2306000000,"revenue":24948000000,"roc":16.22,"roe":69.12,"sharesOutstanding":539000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-8.98,"fcfCagr5y":-24.21,"roeAvg10y":34.42,"roeAvg5y":22.16,"yearsAvailable":20},"quarterly":[{"capex":1181000000,"ebitMargin":20.07,"fcf":638000000,"fcfMargin":2.6,"grossMargin":41.02,"netDebt":8059000000,"netIncome":4173000000,"operatingCf":1819000000,"quarter":4,"revenue":24575000000,"roc":17.23,"roe":108.62,"sharesOutstanding":546300000,"year":2024},{"capex":1042000000,"ebitMargin":20.08,"fcf":-69000000,"fcfMargin":-0.28,"grossMargin":40.82,"netDebt":7741000000,"netIncome":4361000000,"operatingCf":973000000,"quarter":1,"revenue":24513000000,"roc":16.13,"roe":97.69,"sharesOutstanding":547700000,"year":2025},{"capex":981000000,"ebitMargin":19.29,"fcf":-1983000000,"fcfMargin":-8.06,"grossMargin":40.65,"netDebt":10014000000,"netIncome":3939000000,"operatingCf":-1002000000,"quarter":2,"revenue":24602000000,"roc":15.73,"roe":91.82,"sharesOutstanding":544200000,"year":2025},{"capex":953000000,"ebitMargin":20.24,"fcf":1588000000,"fcfMargin":6.4,"grossMargin":40.61,"netDebt":8864000000,"netIncome":3401000000,"operatingCf":2541000000,"quarter":3,"revenue":24825000000,"roc":17.4,"roe":73.49,"sharesOutstanding":542100000,"year":2025},{"capex":910000000,"ebitMargin":18.94,"fcf":1396000000,"fcfMargin":5.6,"grossMargin":39.55,"netDebt":7701000000,"netIncome":3250000000,"operatingCf":2306000000,"quarter":4,"revenue":24948000000,"roc":16.8,"roe":69.12,"sharesOutstanding":539000000,"year":2025},{"capex":899000000,"ebitMargin":19.6,"fcf":2060000000,"fcfMargin":8.23,"grossMargin":39.51,"netDebt":8827000000,"netIncome":2787000000,"operatingCf":2959000000,"quarter":1,"revenue":25024000000,"roc":18.58,"roe":85.41,"sharesOutstanding":532800000,"year":2026},{"capex":914000000,"ebitMargin":19.01,"fcf":3985000000,"fcfMargin":15.83,"grossMargin":39.4,"netDebt":9596000000,"netIncome":2997000000,"operatingCf":4899000000,"quarter":2,"revenue":25180000000,"roc":20.33,"roe":101.52,"sharesOutstanding":527600000,"year":2026},{"capex":952000000,"ebitMargin":18.75,"fcf":2677000000,"fcfMargin":10.6,"grossMargin":39.53,"netDebt":10162000000,"netIncome":3536000000,"operatingCf":3629000000,"quarter":3,"revenue":25247000000,"roc":17.11,"roe":85.68,"sharesOutstanding":522600000,"year":2026}]}