{"annual":[{"capex":1541000000,"ebitMargin":22.93,"fcf":1141000000,"fcfMargin":10.59,"grossMargin":34.43,"netDebt":9084000000,"netIncome":1547000000,"operatingCf":2682000000,"revenue":10776000000,"roc":15.04,"roe":35.25,"sharesOutstanding":289055000,"year":2015},{"capex":1465000000,"ebitMargin":21.98,"fcf":1308000000,"fcfMargin":12.42,"grossMargin":33.72,"netDebt":8991000000,"netIncome":1500000000,"operatingCf":2773000000,"revenue":10534000000,"roc":13.74,"roe":29.87,"sharesOutstanding":287757000,"year":2016},{"capex":1311000000,"ebitMargin":21.79,"fcf":1730000000,"fcfMargin":15.13,"grossMargin":33.16,"netDebt":8383000000,"netIncome":1247000000,"operatingCf":3041000000,"revenue":11437000000,"roc":14.55,"roe":20.72,"sharesOutstanding":289114000,"year":2017},{"capex":1883000000,"ebitMargin":15.13,"fcf":1819000000,"fcfMargin":12.26,"grossMargin":26.87,"netDebt":10830000000,"netIncome":4381000000,"operatingCf":3702000000,"revenue":14836000000,"roc":2.79,"roe":8.49,"sharesOutstanding":334127000,"year":2018},{"capex":3682000000,"ebitMargin":11.58,"fcf":2506000000,"fcfMargin":8.88,"grossMargin":24.48,"netDebt":12232000000,"netIncome":2285000000,"operatingCf":6188000000,"revenue":28228000000,"roc":4.39,"roe":4.66,"sharesOutstanding":545170000,"year":2019},{"capex":3400000000,"ebitMargin":14.28,"fcf":4029000000,"fcfMargin":14.79,"grossMargin":26.55,"netDebt":13469000000,"netIncome":2501000000,"operatingCf":7429000000,"revenue":27243000000,"roc":5.22,"roe":5.29,"sharesOutstanding":531157000,"year":2020},{"capex":3086000000,"ebitMargin":17.16,"fcf":6639000000,"fcfMargin":21.56,"grossMargin":27.98,"netDebt":12393000000,"netIncome":3826000000,"operatingCf":9725000000,"revenue":30793000000,"roc":7.77,"roe":8.69,"sharesOutstanding":521875000,"year":2021},{"capex":3173000000,"ebitMargin":19.36,"fcf":5691000000,"fcfMargin":17.06,"grossMargin":29.1,"netDebt":13355000000,"netIncome":4147000000,"operatingCf":8864000000,"revenue":33364000000,"roc":10.22,"roe":10.36,"sharesOutstanding":504038000,"year":2022},{"capex":3787000000,"ebitMargin":24.67,"fcf":5518000000,"fcfMargin":16.8,"grossMargin":35.14,"netDebt":15651000000,"netIncome":6199000000,"operatingCf":9305000000,"revenue":32854000000,"roc":12.45,"roe":15.61,"sharesOutstanding":492290000,"year":2023},{"capex":4497000000,"ebitMargin":26.04,"fcf":4926000000,"fcfMargin":14.93,"grossMargin":36.61,"netDebt":17759000000,"netIncome":6565000000,"operatingCf":9423000000,"revenue":33005000000,"roc":13.1,"roe":17.23,"sharesOutstanding":482092000,"year":2024},{"capex":5261000000,"ebitMargin":27.23,"fcf":5089000000,"fcfMargin":14.97,"grossMargin":37.76,"netDebt":21933000000,"netIncome":6898000000,"operatingCf":10350000000,"revenue":33986000000,"roc":12.92,"roe":18.04,"sharesOutstanding":468702000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.83,"fcfCagr5y":-1.71,"roeAvg10y":13.9,"roeAvg5y":13.99,"yearsAvailable":20},"quarterly":[{"capex":4398000000,"ebitMargin":25.59,"fcf":4943000000,"fcfMargin":14.97,"grossMargin":36.2,"netDebt":17075000000,"netIncome":6383000000,"operatingCf":9341000000,"quarter":3,"revenue":33025000000,"roc":12.34,"roe":16.29,"sharesOutstanding":480898000,"year":2024},{"capex":4497000000,"ebitMargin":26.04,"fcf":4926000000,"fcfMargin":14.93,"grossMargin":36.61,"netDebt":17759000000,"netIncome":6565000000,"operatingCf":9423000000,"quarter":4,"revenue":33005000000,"roc":13.1,"roe":17.23,"sharesOutstanding":478877000,"year":2024},{"capex":4719000000,"ebitMargin":26.59,"fcf":4911000000,"fcfMargin":14.87,"grossMargin":36.93,"netDebt":18603000000,"netIncome":6611000000,"operatingCf":9630000000,"quarter":1,"revenue":33017000000,"roc":12.87,"roe":17.38,"sharesOutstanding":476262000,"year":2025},{"capex":4843000000,"ebitMargin":26.88,"fcf":5069000000,"fcfMargin":15.25,"grossMargin":37.24,"netDebt":21134000000,"netIncome":6714000000,"operatingCf":9912000000,"quarter":2,"revenue":33245000000,"roc":12.52,"roe":17.43,"sharesOutstanding":473573000,"year":2025},{"capex":5053000000,"ebitMargin":27.15,"fcf":5076000000,"fcfMargin":15.15,"grossMargin":37.66,"netDebt":21416000000,"netIncome":7093000000,"operatingCf":10129000000,"quarter":3,"revenue":33504000000,"roc":13.03,"roe":18.37,"sharesOutstanding":471509000,"year":2025},{"capex":5261000000,"ebitMargin":27.23,"fcf":5089000000,"fcfMargin":14.97,"grossMargin":37.76,"netDebt":21933000000,"netIncome":6898000000,"operatingCf":10350000000,"quarter":4,"revenue":33986000000,"roc":12.92,"roe":18.04,"sharesOutstanding":468702000,"year":2025},{"capex":5333000000,"ebitMargin":27.15,"fcf":5096000000,"fcfMargin":14.7,"grossMargin":37.79,"netDebt":22358000000,"netIncome":7082000000,"operatingCf":10429000000,"quarter":1,"revenue":34655000000,"roc":13.27,"roe":18.36,"sharesOutstanding":466319000,"year":2026},{"capex":5514000000,"ebitMargin":27.1,"fcf":4975000000,"fcfMargin":14.03,"grossMargin":37.56,"netDebt":23115000000,"netIncome":7244000000,"operatingCf":10489000000,"quarter":2,"revenue":35449000000,"roc":13.3,"roe":18.54,"sharesOutstanding":464523000,"year":2026}]}