{"annual":[{"capex":2375000000,"ebitMargin":15.03,"fcf":2359000000,"fcfMargin":5.95,"grossMargin":83.27,"netDebt":29747000000,"netIncome":2129000000,"operatingCf":4734000000,"revenue":39678000000,"roc":21.91,"roe":null,"sharesOutstanding":426721000,"year":2015},{"capex":2760000000,"ebitMargin":14.94,"fcf":2893000000,"fcfMargin":6.97,"grossMargin":83.29,"netDebt":30730000000,"netIncome":2890000000,"operatingCf":5653000000,"revenue":41490000000,"roc":22.2,"roe":null,"sharesOutstanding":395851000,"year":2016},{"capex":3015000000,"ebitMargin":13.89,"fcf":2411000000,"fcfMargin":5.53,"grossMargin":83.23,"netDebt":32326000000,"netIncome":2216000000,"operatingCf":5426000000,"revenue":43614000000,"roc":19.9,"roe":null,"sharesOutstanding":372221000,"year":2017},{"capex":3573000000,"ebitMargin":14.23,"fcf":3188000000,"fcfMargin":6.83,"grossMargin":83.45,"netDebt":32319000000,"netIncome":3787000000,"operatingCf":6761000000,"revenue":46677000000,"roc":20.99,"roe":null,"sharesOutstanding":355303000,"year":2018},{"capex":4158000000,"ebitMargin":14.06,"fcf":3444000000,"fcfMargin":6.71,"grossMargin":83.48,"netDebt":34950000000,"netIncome":3505000000,"operatingCf":7602000000,"revenue":51336000000,"roc":19.35,"roe":null,"sharesOutstanding":348226000,"year":2019},{"capex":2835000000,"ebitMargin":14.09,"fcf":6397000000,"fcfMargin":12.41,"grossMargin":83.76,"netDebt":31263000000,"netIncome":3754000000,"operatingCf":9232000000,"revenue":51533000000,"roc":18.72,"roe":129.81,"sharesOutstanding":345374000,"year":2020},{"capex":3577000000,"ebitMargin":16.47,"fcf":5382000000,"fcfMargin":9.16,"grossMargin":38.28,"netDebt":35275000000,"netIncome":6956000000,"operatingCf":8959000000,"revenue":58752000000,"roc":23.51,"roe":467.16,"sharesOutstanding":328752000,"year":2021},{"capex":4395000000,"ebitMargin":15.03,"fcf":4127000000,"fcfMargin":6.85,"grossMargin":38.48,"netDebt":39292000000,"netIncome":5643000000,"operatingCf":8522000000,"revenue":60233000000,"roc":21.28,"roe":null,"sharesOutstanding":294666000,"year":2022},{"capex":4744000000,"ebitMargin":14.82,"fcf":4687000000,"fcfMargin":7.21,"grossMargin":39.37,"netDebt":40924000000,"netIncome":5242000000,"operatingCf":9431000000,"revenue":64968000000,"roc":22.1,"roe":494.53,"sharesOutstanding":276412000,"year":2023},{"capex":4875000000,"ebitMargin":14.94,"fcf":5639000000,"fcfMargin":7.99,"grossMargin":40.62,"netDebt":43304000000,"netIncome":5760000000,"operatingCf":10514000000,"revenue":70603000000,"roc":23.79,"roe":1037.84,"sharesOutstanding":261806000,"year":2024},{"capex":4944000000,"ebitMargin":15.83,"fcf":7692000000,"fcfMargin":10.17,"grossMargin":41.5,"netDebt":49158000000,"netIncome":6784000000,"operatingCf":12636000000,"revenue":75600000000,"roc":26.97,"roe":null,"sharesOutstanding":230710000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.28,"fcfCagr5y":4.24,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":4749000000,"ebitMargin":15.08,"fcf":5880000000,"fcfMargin":8.45,"grossMargin":62.52,"netDebt":42001000000,"netIncome":5929000000,"operatingCf":10629000000,"quarter":3,"revenue":69621000000,"roc":23.57,"roe":754.33,"sharesOutstanding":259917000,"year":2024},{"capex":4875000000,"ebitMargin":14.94,"fcf":5639000000,"fcfMargin":7.99,"grossMargin":51.53,"netDebt":43304000000,"netIncome":5760000000,"operatingCf":10514000000,"quarter":4,"revenue":70603000000,"roc":23.79,"roe":1037.84,"sharesOutstanding":255310000,"year":2024},{"capex":4748000000,"ebitMargin":15.15,"fcf":4948000000,"fcfMargin":6.91,"grossMargin":40.9,"netDebt":45376000000,"netIncome":5779000000,"operatingCf":9696000000,"quarter":1,"revenue":71585000000,"roc":23.48,"roe":null,"sharesOutstanding":249440000,"year":2025},{"capex":4643000000,"ebitMargin":15.24,"fcf":7292000000,"fcfMargin":10.03,"grossMargin":40.89,"netDebt":45425000000,"netIncome":5971000000,"operatingCf":11935000000,"quarter":2,"revenue":72698000000,"roc":25.41,"roe":null,"sharesOutstanding":241911000,"year":2025},{"capex":4740000000,"ebitMargin":15.64,"fcf":8096000000,"fcfMargin":10.89,"grossMargin":41.38,"netDebt":45352000000,"netIncome":6344000000,"operatingCf":12836000000,"quarter":3,"revenue":74372000000,"roc":27.8,"roe":null,"sharesOutstanding":242459000,"year":2025},{"capex":4944000000,"ebitMargin":15.83,"fcf":7692000000,"fcfMargin":10.17,"grossMargin":41.5,"netDebt":49158000000,"netIncome":6784000000,"operatingCf":12636000000,"quarter":4,"revenue":75600000000,"roc":26.97,"roe":null,"sharesOutstanding":230710000,"year":2025},{"capex":5072000000,"ebitMargin":15.67,"fcf":7927000000,"fcfMargin":10.38,"grossMargin":34.92,"netDebt":48905000000,"netIncome":6794000000,"operatingCf":12999000000,"quarter":1,"revenue":76388000000,"roc":28.38,"roe":null,"sharesOutstanding":226652000,"year":2026},{"capex":5127000000,"ebitMargin":15.48,"fcf":5997000000,"fcfMargin":7.69,"grossMargin":28.36,"netDebt":47763000000,"netIncome":6840000000,"operatingCf":11124000000,"quarter":2,"revenue":78013000000,"roc":29.17,"roe":null,"sharesOutstanding":222828000,"year":2026}]}