{"annual":[{"capex":2920000000,"ebitMargin":40.55,"fcf":null,"fcfMargin":null,"grossMargin":80.09,"netDebt":null,"netIncome":1902000000,"operatingCf":2890000000,"revenue":7517000000,"roc":null,"roe":null,"sharesOutstanding":null,"year":2016},{"capex":3133000000,"ebitMargin":41.2,"fcf":null,"fcfMargin":null,"grossMargin":80.61,"netDebt":null,"netIncome":1128000000,"operatingCf":2461000000,"revenue":7447000000,"roc":null,"roe":null,"sharesOutstanding":null,"year":2017},{"capex":5663000000,"ebitMargin":7.84,"fcf":-989000000,"fcfMargin":-1.51,"grossMargin":21.55,"netDebt":13320000000,"netIncome":4572000000,"operatingCf":4674000000,"revenue":65450000000,"roc":12.01,"roe":23.55,"sharesOutstanding":272000000,"year":2018},{"capex":5490000000,"ebitMargin":6.87,"fcf":123000000,"fcfMargin":0.18,"grossMargin":21.27,"netDebt":15262000000,"netIncome":540000000,"operatingCf":5613000000,"revenue":69693000000,"roc":10.54,"roe":3.04,"sharesOutstanding":265000000,"year":2019},{"capex":5868000000,"ebitMargin":4.12,"fcf":-771000000,"fcfMargin":-1.11,"grossMargin":19.28,"netDebt":31240000000,"netIncome":1286000000,"operatingCf":5097000000,"revenue":69217000000,"roc":4.51,"roe":7.03,"sharesOutstanding":262000000,"year":2020},{"capex":5884000000,"ebitMargin":7.18,"fcf":4251000000,"fcfMargin":5.07,"grossMargin":21.23,"netDebt":29375000000,"netIncome":5231000000,"operatingCf":10135000000,"revenue":83794000000,"roc":8.71,"roe":21.64,"sharesOutstanding":268000000,"year":2021},{"capex":6763000000,"ebitMargin":6.98,"fcf":3069000000,"fcfMargin":3.28,"grossMargin":21.57,"netDebt":30297000000,"netIncome":3826000000,"operatingCf":9832000000,"revenue":93512000000,"roc":9.1,"roe":15.34,"sharesOutstanding":266000000,"year":2022},{"capex":6174000000,"ebitMargin":5.92,"fcf":2641000000,"fcfMargin":2.93,"grossMargin":21.26,"netDebt":31476000000,"netIncome":3972000000,"operatingCf":8815000000,"revenue":90155000000,"roc":7.26,"roe":15.23,"sharesOutstanding":256000000,"year":2023},{"capex":5176000000,"ebitMargin":7.25,"fcf":3136000000,"fcfMargin":3.58,"grossMargin":21.61,"netDebt":31218000000,"netIncome":4331000000,"operatingCf":8312000000,"revenue":87693000000,"roc":8.63,"roe":15.7,"sharesOutstanding":251000000,"year":2024},{"capex":4055000000,"ebitMargin":6.92,"fcf":2981000000,"fcfMargin":3.39,"grossMargin":21.6,"netDebt":31914000000,"netIncome":4092000000,"operatingCf":7036000000,"revenue":87926000000,"roc":8.42,"roe":14.58,"sharesOutstanding":243000000,"year":2025},{"capex":3809000000,"ebitMargin":6.99,"fcf":5116000000,"fcfMargin":5.4,"grossMargin":21.77,"netDebt":29632000000,"netIncome":4433000000,"operatingCf":8925000000,"revenue":94720000000,"roc":8.28,"roe":14.01,"sharesOutstanding":239000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":4.09,"roeAvg10y":null,"roeAvg5y":14.97,"yearsAvailable":17},"quarterly":[{"capex":4653000000,"ebitMargin":6.82,"fcf":2616000000,"fcfMargin":2.99,"grossMargin":21.25,"netDebt":31822000000,"netIncome":4047000000,"operatingCf":7269000000,"quarter":3,"revenue":87591000000,"roc":8.23,"roe":14.89,"sharesOutstanding":247352000,"year":2024},{"capex":4166000000,"ebitMargin":6.79,"fcf":2647000000,"fcfMargin":3.03,"grossMargin":21.3,"netDebt":17841000000,"netIncome":3888000000,"operatingCf":6813000000,"quarter":4,"revenue":87393000000,"roc":8.34,"roe":14.69,"sharesOutstanding":244000000,"year":2024},{"capex":3784000000,"ebitMargin":6.88,"fcf":3431000000,"fcfMargin":3.91,"grossMargin":21.42,"netDebt":31896000000,"netIncome":3918000000,"operatingCf":7215000000,"quarter":1,"revenue":87815000000,"roc":8.5,"roe":14.67,"sharesOutstanding":244000000,"year":2025},{"capex":4055000000,"ebitMargin":6.87,"fcf":2981000000,"fcfMargin":3.39,"grossMargin":21.6,"netDebt":31914000000,"netIncome":4092000000,"operatingCf":7036000000,"quarter":2,"revenue":87926000000,"roc":8.37,"roe":14.58,"sharesOutstanding":238000000,"year":2025},{"capex":3911000000,"ebitMargin":6.92,"fcf":3654000000,"fcfMargin":4.12,"grossMargin":21.8,"netDebt":31740000000,"netIncome":4122000000,"operatingCf":7565000000,"quarter":3,"revenue":88591000000,"roc":8.42,"roe":14.84,"sharesOutstanding":243000000,"year":2025},{"capex":3850000000,"ebitMargin":6.81,"fcf":4348000000,"fcfMargin":4.83,"grossMargin":23.24,"netDebt":31196000000,"netIncome":4337000000,"operatingCf":8198000000,"quarter":4,"revenue":90093000000,"roc":8.41,"roe":15.41,"sharesOutstanding":243000000,"year":2025},{"capex":3808000000,"ebitMargin":6.83,"fcf":4371000000,"fcfMargin":4.75,"grossMargin":23.2,"netDebt":34014000000,"netIncome":4484000000,"operatingCf":8179000000,"quarter":1,"revenue":91933000000,"roc":8.11,"roe":15.04,"sharesOutstanding":243000000,"year":2026},{"capex":3809000000,"ebitMargin":6.74,"fcf":5116000000,"fcfMargin":5.4,"grossMargin":22.9,"netDebt":29632000000,"netIncome":4434000000,"operatingCf":8925000000,"quarter":2,"revenue":94720000000,"roc":7.97,"roe":14.01,"sharesOutstanding":241000000,"year":2026}]}