{"annual":[{"capex":510000000,"ebitMargin":32.63,"fcf":2207000000,"fcfMargin":5.83,"grossMargin":32.88,"netDebt":3201000000,"netIncome":2094000000,"operatingCf":2933000000,"revenue":37876000000,"roc":24.11,"roe":17.4,"sharesOutstanding":260592000,"year":2015},{"capex":461000000,"ebitMargin":7.75,"fcf":3565000000,"fcfMargin":8.95,"grossMargin":32.7,"netDebt":1847000000,"netIncome":1867000000,"operatingCf":4026000000,"revenue":39838000000,"roc":6.04,"roe":13.6,"sharesOutstanding":259647000,"year":2016},{"capex":471000000,"ebitMargin":9.43,"fcf":3615000000,"fcfMargin":8.65,"grossMargin":33.7,"netDebt":2467000000,"netIncome":2237000000,"operatingCf":4086000000,"revenue":41806000000,"roc":7.77,"roe":16.29,"sharesOutstanding":243967000,"year":2017},{"capex":528000000,"ebitMargin":8.55,"fcf":3242000000,"fcfMargin":6.66,"grossMargin":33.56,"netDebt":38623000000,"netIncome":2637000000,"operatingCf":3770000000,"revenue":48650000000,"roc":3.43,"roe":6.43,"sharesOutstanding":246652000,"year":2018},{"capex":1050000000,"ebitMargin":5.26,"fcf":8435000000,"fcfMargin":5.49,"grossMargin":16.33,"netDebt":33419000000,"netIncome":5104000000,"operatingCf":9485000000,"revenue":153566000000,"roc":6.98,"roe":11.26,"sharesOutstanding":379817000,"year":2019},{"capex":1094000000,"ebitMargin":5.08,"fcf":9256000000,"fcfMargin":5.77,"grossMargin":15.09,"netDebt":23380000000,"netIncome":8458000000,"operatingCf":10350000000,"revenue":160401000000,"roc":6.83,"roe":16.81,"sharesOutstanding":368389000,"year":2020},{"capex":1154000000,"ebitMargin":4.56,"fcf":6037000000,"fcfMargin":3.47,"grossMargin":13.19,"netDebt":29184000000,"netIncome":5370000000,"operatingCf":7191000000,"revenue":174069000000,"roc":7.13,"roe":11.4,"sharesOutstanding":340966000,"year":2021},{"capex":1295000000,"ebitMargin":4.68,"fcf":7361000000,"fcfMargin":4.08,"grossMargin":13.02,"netDebt":25629000000,"netIncome":6704000000,"operatingCf":8656000000,"revenue":180518000000,"roc":8.23,"roe":14.94,"sharesOutstanding":313065000,"year":2022},{"capex":1573000000,"ebitMargin":4.37,"fcf":10240000000,"fcfMargin":5.24,"grossMargin":12.89,"netDebt":23108000000,"netIncome":5164000000,"operatingCf":11813000000,"revenue":195265000000,"roc":8.2,"roe":11.17,"sharesOutstanding":296882000,"year":2023},{"capex":1406000000,"ebitMargin":3.81,"fcf":8957000000,"fcfMargin":3.62,"grossMargin":10.51,"netDebt":24422000000,"netIncome":3434000000,"operatingCf":10363000000,"revenue":247121000000,"roc":9.62,"roe":8.37,"sharesOutstanding":283218000,"year":2024},{"capex":1212000000,"ebitMargin":3.32,"fcf":8389000000,"fcfMargin":3.05,"grossMargin":9.45,"netDebt":23787000000,"netIncome":5957000000,"operatingCf":9601000000,"revenue":274952000000,"roc":8.99,"roe":14.28,"sharesOutstanding":265948000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":14.42,"fcfCagr5y":6.79,"roeAvg10y":12.45,"roeAvg5y":12.03,"yearsAvailable":20},"quarterly":[{"capex":1434000000,"ebitMargin":4,"fcf":5184000000,"fcfMargin":2.23,"grossMargin":11.21,"netDebt":26914000000,"netIncome":3039000000,"operatingCf":6618000000,"quarter":3,"revenue":232586000000,"roc":9.25,"roe":7.22,"sharesOutstanding":281396000,"year":2024},{"capex":1406000000,"ebitMargin":3.81,"fcf":8957000000,"fcfMargin":3.62,"grossMargin":10.51,"netDebt":24422000000,"netIncome":3434000000,"operatingCf":10363000000,"quarter":4,"revenue":247121000000,"roc":9.62,"roe":8.37,"sharesOutstanding":277784000,"year":2024},{"capex":1433000000,"ebitMargin":3.58,"fcf":6010000000,"fcfMargin":2.35,"grossMargin":10.25,"netDebt":22114000000,"netIncome":5034000000,"operatingCf":7443000000,"quarter":1,"revenue":255368000000,"roc":9.62,"roe":12.51,"sharesOutstanding":283218000,"year":2025},{"capex":1348000000,"ebitMargin":3.49,"fcf":3944000000,"fcfMargin":1.5,"grossMargin":10.51,"netDebt":26439000000,"netIncome":5018000000,"operatingCf":5292000000,"quarter":2,"revenue":262075000000,"roc":9.65,"roe":12.48,"sharesOutstanding":268154000,"year":2025},{"capex":1227000000,"ebitMargin":3.41,"fcf":7437000000,"fcfMargin":2.77,"grossMargin":10.03,"netDebt":28015000000,"netIncome":6147000000,"operatingCf":8664000000,"quarter":3,"revenue":268129000000,"roc":9.02,"roe":14.7,"sharesOutstanding":268154000,"year":2025},{"capex":1212000000,"ebitMargin":3.32,"fcf":8389000000,"fcfMargin":3.05,"grossMargin":9.45,"netDebt":23787000000,"netIncome":5957000000,"operatingCf":9601000000,"quarter":4,"revenue":274952000000,"roc":8.99,"roe":14.28,"sharesOutstanding":265948276,"year":2025},{"capex":1152000000,"ebitMargin":3.42,"fcf":7660000000,"fcfMargin":2.76,"grossMargin":9.3,"netDebt":23860000000,"netIncome":6288000000,"operatingCf":8812000000,"quarter":1,"revenue":277944000000,"roc":9.45,"roe":14.9,"sharesOutstanding":264217252,"year":2026},{"capex":1164000000,"ebitMargin":3.46,"fcf":9113000000,"fcfMargin":3.23,"grossMargin":11.66,"netDebt":25580000000,"netIncome":6416000000,"operatingCf":10277000000,"quarter":2,"revenue":282382000000,"roc":9.61,"roe":15.05,"sharesOutstanding":263962000,"year":2026}]}