{"annual":[{"capex":3261000000,"ebitMargin":8.05,"fcf":3438000000,"fcfMargin":7.31,"grossMargin":27.39,"netDebt":31553000000,"netIncome":2512000000,"operatingCf":6699000000,"revenue":47011000000,"roc":7.26,"roe":16.88,"sharesOutstanding":601300000,"year":2015},{"capex":2928000000,"ebitMargin":3.02,"fcf":2711000000,"fcfMargin":7.03,"grossMargin":25.68,"netDebt":29615000000,"netIncome":-67000000,"operatingCf":5639000000,"revenue":38537000000,"roc":2.39,"roe":-0.51,"sharesOutstanding":584300000,"year":2016},{"capex":2336000000,"ebitMargin":9.81,"fcf":3370000000,"fcfMargin":7.41,"grossMargin":29.82,"netDebt":26617000000,"netIncome":754000000,"operatingCf":5706000000,"revenue":45462000000,"roc":8.91,"roe":5.48,"sharesOutstanding":599300000,"year":2017},{"capex":2916000000,"ebitMargin":15.15,"fcf":3642000000,"fcfMargin":6.66,"grossMargin":31.07,"netDebt":28696000000,"netIncome":6147000000,"operatingCf":6558000000,"revenue":54722000000,"roc":16.49,"roe":43.66,"sharesOutstanding":599400000,"year":2018},{"capex":2669000000,"ebitMargin":15.41,"fcf":4243000000,"fcfMargin":7.89,"grossMargin":30.51,"netDebt":37657000000,"netIncome":6093000000,"operatingCf":6912000000,"revenue":53800000000,"roc":15.99,"roe":41.77,"sharesOutstanding":567500000,"year":2019},{"capex":2115000000,"ebitMargin":10.91,"fcf":4212000000,"fcfMargin":10.09,"grossMargin":28.93,"netDebt":27811000000,"netIncome":2998000000,"operatingCf":6327000000,"revenue":41748000000,"roc":8.65,"roe":19.56,"sharesOutstanding":548600000,"year":2020},{"capex":2472000000,"ebitMargin":13.49,"fcf":4726000000,"fcfMargin":9.27,"grossMargin":29.43,"netDebt":28535000000,"netIncome":6489000000,"operatingCf":7198000000,"revenue":50971000000,"roc":12.99,"roe":39.29,"sharesOutstanding":548500000,"year":2021},{"capex":2599000000,"ebitMargin":13.3,"fcf":5167000000,"fcfMargin":8.69,"grossMargin":29.47,"netDebt":29989000000,"netIncome":6705000000,"operatingCf":7766000000,"revenue":59427000000,"roc":15.68,"roe":42.25,"sharesOutstanding":530400000,"year":2022},{"capex":3092000000,"ebitMargin":19.33,"fcf":9793000000,"fcfMargin":14.6,"grossMargin":34.69,"netDebt":30900000000,"netIncome":10335000000,"operatingCf":12885000000,"revenue":67060000000,"roc":24.58,"roe":53.02,"sharesOutstanding":513600000,"year":2023},{"capex":3215000000,"ebitMargin":20.17,"fcf":8820000000,"fcfMargin":13.61,"grossMargin":35.99,"netDebt":31520000000,"netIncome":10792000000,"operatingCf":12035000000,"revenue":64809000000,"roc":23.56,"roe":55.37,"sharesOutstanding":489400000,"year":2024},{"capex":4286000000,"ebitMargin":16.59,"fcf":7453000000,"fcfMargin":11.03,"grossMargin":32.34,"netDebt":33350000000,"netIncome":8873000000,"operatingCf":11739000000,"revenue":67589000000,"roc":18.07,"roe":41.62,"sharesOutstanding":469000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.42,"fcfCagr5y":22.72,"roeAvg10y":34.15,"roeAvg5y":46.31,"yearsAvailable":20},"quarterly":[{"capex":3032000000,"ebitMargin":20.23,"fcf":9613000000,"fcfMargin":14.64,"grossMargin":35.84,"netDebt":32263000000,"netIncome":10677000000,"operatingCf":12645000000,"quarter":3,"revenue":65664000000,"roc":24.57,"roe":55.04,"sharesOutstanding":486700000,"year":2024},{"capex":3215000000,"ebitMargin":20.17,"fcf":8820000000,"fcfMargin":13.61,"grossMargin":35.99,"netDebt":31520000000,"netIncome":10792000000,"operatingCf":12035000000,"quarter":4,"revenue":64809000000,"roc":23.56,"roe":55.37,"sharesOutstanding":486700000,"year":2024},{"capex":3397000000,"ebitMargin":19.18,"fcf":7875000000,"fcfMargin":12.45,"grossMargin":35.48,"netDebt":35026000000,"netIncome":9939000000,"operatingCf":11272000000,"quarter":1,"revenue":63259000000,"roc":23.16,"roe":55.01,"sharesOutstanding":477100000,"year":2025},{"capex":3633000000,"ebitMargin":18.32,"fcf":7740000000,"fcfMargin":12.26,"grossMargin":34.34,"netDebt":35306000000,"netIncome":9437000000,"operatingCf":11373000000,"quarter":2,"revenue":63139000000,"roc":20.89,"roe":50.57,"sharesOutstanding":471500000,"year":2025},{"capex":3981000000,"ebitMargin":17.74,"fcf":7560000000,"fcfMargin":11.69,"grossMargin":33.93,"netDebt":33996000000,"netIncome":9263000000,"operatingCf":11541000000,"quarter":3,"revenue":64671000000,"roc":19.87,"roe":44.84,"sharesOutstanding":470800000,"year":2025},{"capex":4286000000,"ebitMargin":16.59,"fcf":7453000000,"fcfMargin":11.03,"grossMargin":32.34,"netDebt":33350000000,"netIncome":8873000000,"operatingCf":11739000000,"quarter":4,"revenue":67589000000,"roc":18.07,"roe":41.62,"sharesOutstanding":469000000,"year":2025},{"capex":4419000000,"ebitMargin":16.56,"fcf":7901000000,"fcfMargin":11.17,"grossMargin":32.52,"netDebt":38994000000,"netIncome":9419000000,"operatingCf":12320000000,"quarter":1,"revenue":70755000000,"roc":19.64,"roe":50.48,"sharesOutstanding":465800000,"year":2026},{"capex":4575000000,"ebitMargin":17.52,"fcf":8994000000,"fcfMargin":12.04,"grossMargin":33.87,"netDebt":38433000000,"netIncome":10833000000,"operatingCf":13569000000,"quarter":2,"revenue":74729000000,"roc":20.84,"roe":55.85,"sharesOutstanding":462500000,"year":2026}]}