{"annual":[{"capex":2826100000,"ebitMargin":9.78,"fcf":914200000,"fcfMargin":3.25,"grossMargin":27.89,"netDebt":32687200000,"netIncome":1940000000,"operatingCf":3740300000,"revenue":28156300000,"roc":7.34,"roe":28.71,"sharesOutstanding":336000000,"year":2015},{"capex":2955100000,"ebitMargin":8.66,"fcf":809200000,"fcfMargin":3.12,"grossMargin":29.12,"netDebt":31276000000,"netIncome":1523900000,"operatingCf":3764300000,"revenue":25898500000,"roc":5.67,"roe":23.37,"sharesOutstanding":316600000,"year":2016},{"capex":2592300000,"ebitMargin":10.25,"fcf":-392500000,"fcfMargin":-1.37,"grossMargin":29.99,"netDebt":30710400000,"netIncome":2159000000,"operatingCf":2199800000,"revenue":28617000000,"roc":6.8,"roe":22.55,"sharesOutstanding":323300000,"year":2017},{"capex":2950100000,"ebitMargin":12,"fcf":-1129800000,"fcfMargin":-3.1,"grossMargin":29.28,"netDebt":38352100000,"netIncome":2368000000,"operatingCf":1820300000,"revenue":36458000000,"roc":9.75,"roe":20.95,"sharesOutstanding":327300000,"year":2018},{"capex":3449000000,"ebitMargin":12.6,"fcf":-37000000,"fcfMargin":-0.1,"grossMargin":29.6,"netDebt":41477000000,"netIncome":3253000000,"operatingCf":3412000000,"revenue":38379000000,"roc":10.05,"roe":28.46,"sharesOutstanding":320600000,"year":2019},{"capex":2656000000,"ebitMargin":12.58,"fcf":4827000000,"fcfMargin":13.9,"grossMargin":31.27,"netDebt":38932000000,"netIncome":2751000000,"operatingCf":7483000000,"revenue":34722000000,"roc":8.46,"roe":21.25,"sharesOutstanding":316600000,"year":2020},{"capex":2580000000,"ebitMargin":17.81,"fcf":5146000000,"fcfMargin":11.96,"grossMargin":31.87,"netDebt":40395000000,"netIncome":5963000000,"operatingCf":7726000000,"revenue":43033000000,"roc":13.63,"roe":32.35,"sharesOutstanding":314000000,"year":2021},{"capex":3788000000,"ebitMargin":17.6,"fcf":911000000,"fcfMargin":1.78,"grossMargin":30.67,"netDebt":47427000000,"netIncome":7131000000,"operatingCf":4699000000,"revenue":51282000000,"roc":15.48,"roe":35.19,"sharesOutstanding":306300000,"year":2022},{"capex":4468000000,"ebitMargin":24.22,"fcf":4121000000,"fcfMargin":6.84,"grossMargin":37.02,"netDebt":56234000000,"netIncome":10166000000,"operatingCf":8589000000,"revenue":60248000000,"roc":22.39,"roe":46.67,"sharesOutstanding":293600000,"year":2023},{"capex":4802000000,"ebitMargin":22.62,"fcf":4429000000,"fcfMargin":8.77,"grossMargin":38.59,"netDebt":58139000000,"netIncome":7100000000,"operatingCf":9231000000,"revenue":50518000000,"roc":16.11,"roe":31.09,"sharesOutstanding":277100000,"year":2024},{"capex":4228000000,"ebitMargin":18.84,"fcf":3231000000,"fcfMargin":7.23,"grossMargin":36.48,"netDebt":55660000000,"netIncome":5027000000,"operatingCf":7459000000,"revenue":44665000000,"roc":11.44,"roe":19.37,"sharesOutstanding":271700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":31.33,"fcfCagr5y":2.67,"roeAvg10y":28.12,"roeAvg5y":32.93,"yearsAvailable":20},"quarterly":[{"capex":4802000000,"ebitMargin":22.62,"fcf":4429000000,"fcfMargin":8.77,"grossMargin":38.59,"netDebt":58139000000,"netIncome":7100000000,"operatingCf":9231000000,"quarter":4,"revenue":50518000000,"roc":16.11,"roe":31.09,"sharesOutstanding":273600000,"year":2024},{"capex":4777000000,"ebitMargin":21.79,"fcf":4230000000,"fcfMargin":9.01,"grossMargin":38.51,"netDebt":58054000000,"netIncome":6218000000,"operatingCf":9007000000,"quarter":1,"revenue":46934000000,"roc":14.8,"roe":27.66,"sharesOutstanding":272300000,"year":2025},{"capex":4523000000,"ebitMargin":21.13,"fcf":4332000000,"fcfMargin":9.74,"grossMargin":38.57,"netDebt":58610000000,"netIncome":5652000000,"operatingCf":8855000000,"quarter":2,"revenue":44462000000,"roc":13.31,"roe":23.27,"sharesOutstanding":271800000,"year":2025},{"capex":4455000000,"ebitMargin":19.96,"fcf":4101000000,"fcfMargin":9.45,"grossMargin":37.71,"netDebt":58066000000,"netIncome":5207000000,"operatingCf":8556000000,"quarter":3,"revenue":43397000000,"roc":11.72,"roe":20.68,"sharesOutstanding":271400000,"year":2025},{"capex":4228000000,"ebitMargin":18.84,"fcf":3231000000,"fcfMargin":7.23,"grossMargin":36.48,"netDebt":55660000000,"netIncome":5027000000,"operatingCf":7459000000,"quarter":4,"revenue":44664000000,"roc":11.44,"roe":19.37,"sharesOutstanding":271100000,"year":2025},{"capex":4125000000,"ebitMargin":18.46,"fcf":3576000000,"fcfMargin":7.77,"grossMargin":35.64,"netDebt":56001000000,"netIncome":4814000000,"operatingCf":7701000000,"quarter":1,"revenue":46013000000,"roc":12.09,"roe":18.3,"sharesOutstanding":270900000,"year":2026},{"capex":4165000000,"ebitMargin":18.38,"fcf":3768000000,"fcfMargin":8.04,"grossMargin":35.4,"netDebt":56257000000,"netIncome":4783000000,"operatingCf":7933000000,"quarter":2,"revenue":46857000000,"roc":12,"roe":17.45,"sharesOutstanding":270800000,"year":2026},{"capex":3378000000,"ebitMargin":18.97,"fcf":3867000000,"fcfMargin":8.11,"grossMargin":35.74,"netDebt":55252000000,"netIncome":4873000000,"operatingCf":7245000000,"quarter":3,"revenue":47682000000,"roc":12.79,"roe":17.41,"sharesOutstanding":270700000,"year":2026}]}