{"annual":[{"capex":4151000000,"ebitMargin":20.2,"fcf":13104000000,"fcfMargin":16.03,"grossMargin":49.77,"netDebt":32203000000,"netIncome":13190000000,"operatingCf":17255000000,"revenue":81742000000,"roc":21.66,"roe":92.48,"sharesOutstanding":982700000,"year":2015},{"capex":4150000000,"ebitMargin":18.36,"fcf":12934000000,"fcfMargin":16.18,"grossMargin":48.19,"netDebt":34342000000,"netIncome":11872000000,"operatingCf":17084000000,"revenue":79920000000,"roc":18.08,"roe":65.07,"sharesOutstanding":958700000,"year":2016},{"capex":3773000000,"ebitMargin":16.6,"fcf":12951000000,"fcfMargin":16.36,"grossMargin":46.68,"netDebt":34851000000,"netIncome":5753000000,"operatingCf":16724000000,"revenue":79139000000,"roc":14.93,"roe":32.46,"sharesOutstanding":937400000,"year":2017},{"capex":3964000000,"ebitMargin":16.61,"fcf":11283000000,"fcfMargin":14.18,"grossMargin":46.41,"netDebt":34433000000,"netIncome":8728000000,"operatingCf":15247000000,"revenue":79591000000,"roc":15.52,"roe":51.55,"sharesOutstanding":916300000,"year":2018},{"capex":2907000000,"ebitMargin":13.06,"fcf":11863000000,"fcfMargin":20.55,"grossMargin":54.64,"netDebt":56107000000,"netIncome":9431000000,"operatingCf":14770000000,"revenue":57714000000,"roc":6.58,"roe":44.94,"sharesOutstanding":892800000,"year":2019},{"capex":3042000000,"ebitMargin":9.37,"fcf":15155000000,"fcfMargin":20.59,"grossMargin":48.32,"netDebt":49683000000,"netIncome":5590000000,"operatingCf":18197000000,"revenue":73621000000,"roc":5.94,"roe":26.97,"sharesOutstanding":896600000,"year":2020},{"capex":2381000000,"ebitMargin":11.91,"fcf":10415000000,"fcfMargin":18.16,"grossMargin":54.9,"netDebt":48489000000,"netIncome":5742000000,"operatingCf":12796000000,"revenue":57351000000,"roc":6.94,"roe":30.23,"sharesOutstanding":904641001,"year":2021},{"capex":1860000000,"ebitMargin":13.5,"fcf":8575000000,"fcfMargin":14.17,"grossMargin":54,"netDebt":46127000000,"netIncome":1640000000,"operatingCf":10435000000,"revenue":60530000000,"roc":8.54,"roe":7.47,"sharesOutstanding":912269000,"year":2022},{"capex":1918000000,"ebitMargin":12.15,"fcf":13432000000,"fcfMargin":21.71,"grossMargin":55.45,"netDebt":46867000000,"netIncome":7502000000,"operatingCf":13432000000,"revenue":61860000000,"roc":7.43,"roe":33.29,"sharesOutstanding":922074000,"year":2023},{"capex":1685000000,"ebitMargin":16.05,"fcf":11760000000,"fcfMargin":18.74,"grossMargin":56.65,"netDebt":44449000000,"netIncome":6023000000,"operatingCf":13445000000,"revenue":62753000000,"roc":9.68,"roe":22.06,"sharesOutstanding":937200000,"year":2024},{"capex":1091000000,"ebitMargin":18.5,"fcf":12102000000,"fcfMargin":17.92,"grossMargin":58.19,"netDebt":53513000000,"netIncome":10593000000,"operatingCf":13193000000,"revenue":67536000000,"roc":11.03,"roe":32.45,"sharesOutstanding":948700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.55,"fcfCagr5y":2.98,"roeAvg10y":34.65,"roeAvg5y":25.1,"yearsAvailable":20},"quarterly":[{"capex":1685000000,"ebitMargin":16.06,"fcf":11760000000,"fcfMargin":18.74,"grossMargin":56.65,"netDebt":44449000000,"netIncome":6023000000,"operatingCf":13445000000,"quarter":4,"revenue":62750000000,"roc":9.68,"roe":22.06,"sharesOutstanding":942400000,"year":2024},{"capex":1707000000,"ebitMargin":16.36,"fcf":11940000000,"fcfMargin":19,"grossMargin":57.04,"netDebt":55800000000,"netIncome":5473000000,"operatingCf":13647000000,"quarter":1,"revenue":62830000000,"roc":9.3,"roe":20.36,"sharesOutstanding":945400000,"year":2025},{"capex":1473000000,"ebitMargin":17.07,"fcf":11809000000,"fcfMargin":18.44,"grossMargin":57.57,"netDebt":55776000000,"netIncome":5833000000,"operatingCf":13282000000,"quarter":2,"revenue":64038000000,"roc":9.86,"roe":21.2,"sharesOutstanding":946700000,"year":2025},{"capex":1304000000,"ebitMargin":17.45,"fcf":12179000000,"fcfMargin":18.62,"grossMargin":58.16,"netDebt":55000000000,"netIncome":7907000000,"operatingCf":13483000000,"quarter":3,"revenue":65402000000,"roc":10.27,"roe":28.34,"sharesOutstanding":948900000,"year":2025},{"capex":1242000000,"ebitMargin":18.3,"fcf":11951000000,"fcfMargin":17.7,"grossMargin":58.53,"netDebt":53513000000,"netIncome":10593000000,"operatingCf":13193000000,"quarter":4,"revenue":67536000000,"roc":10.92,"roe":32.45,"sharesOutstanding":952400000,"year":2025},{"capex":1238000000,"ebitMargin":17.35,"fcf":12754000000,"fcfMargin":18.51,"grossMargin":58.69,"netDebt":58983000000,"netIncome":10754000000,"operatingCf":13992000000,"quarter":1,"revenue":68912000000,"roc":10.29,"roe":32.61,"sharesOutstanding":952100000,"year":2026},{"capex":1257000000,"ebitMargin":16.62,"fcf":13631000000,"fcfMargin":19.73,"grossMargin":58.43,"netDebt":58100000000,"netIncome":10725000000,"operatingCf":14888000000,"quarter":2,"revenue":69097000000,"roc":9.88,"roe":31.13,"sharesOutstanding":952700000,"year":2026},{"capex":1488000000,"ebitMargin":16.75,"fcf":14343000000,"fcfMargin":20.53,"grossMargin":57.96,"netDebt":57907000000,"netIncome":11170000000,"operatingCf":15831000000,"quarter":3,"revenue":69869000000,"roc":9.87,"roe":31.43,"sharesOutstanding":953523487,"year":2026}]}