{"annual":[{"capex":939000000,"ebitMargin":11.62,"fcf":4162000000,"fcfMargin":10.27,"grossMargin":11.08,"netDebt":14171000000,"netIncome":3605000000,"operatingCf":5101000000,"revenue":40536000000,"roc":13.44,"roe":116.4,"sharesOutstanding":314700000,"year":2015},{"capex":1063000000,"ebitMargin":12.45,"fcf":4126000000,"fcfMargin":8.72,"grossMargin":11.42,"netDebt":12445000000,"netIncome":5302000000,"operatingCf":5189000000,"revenue":47290000000,"roc":16.7,"roe":330.14,"sharesOutstanding":303100000,"year":2016},{"capex":1177000000,"ebitMargin":13.5,"fcf":5299000000,"fcfMargin":10.61,"grossMargin":12.75,"netDebt":11402000000,"netIncome":2002000000,"operatingCf":6476000000,"revenue":49960000000,"roc":19.9,"roe":null,"sharesOutstanding":290600000,"year":2017},{"capex":1278000000,"ebitMargin":13.64,"fcf":1860000000,"fcfMargin":3.46,"grossMargin":13.71,"netDebt":13332000000,"netIncome":5046000000,"operatingCf":3138000000,"revenue":53762000000,"roc":24.06,"roe":361.98,"sharesOutstanding":286800000,"year":2018},{"capex":1484000000,"ebitMargin":14.29,"fcf":5827000000,"fcfMargin":9.74,"grossMargin":13.99,"netDebt":11140000000,"netIncome":6230000000,"operatingCf":7311000000,"revenue":59812000000,"roc":25.46,"roe":199.23,"sharesOutstanding":283800000,"year":2019},{"capex":1766000000,"ebitMargin":13.22,"fcf":6417000000,"fcfMargin":9.81,"grossMargin":13.23,"netDebt":9009000000,"netIncome":6833000000,"operatingCf":8183000000,"revenue":65398000000,"roc":23.5,"roe":113.6,"sharesOutstanding":281200000,"year":2020},{"capex":1522000000,"ebitMargin":13.61,"fcf":7699000000,"fcfMargin":11.48,"grossMargin":13.52,"netDebt":8072000000,"netIncome":6315000000,"operatingCf":9221000000,"revenue":67044000000,"roc":24.74,"roe":57.62,"sharesOutstanding":277400000,"year":2021},{"capex":1670000000,"ebitMargin":12.65,"fcf":6132000000,"fcfMargin":9.29,"grossMargin":12.56,"netDebt":12882000000,"netIncome":5732000000,"operatingCf":7802000000,"revenue":65984000000,"roc":22.57,"roe":61.86,"sharesOutstanding":264600000,"year":2022},{"capex":1691000000,"ebitMargin":12.59,"fcf":6229000000,"fcfMargin":9.22,"grossMargin":12.55,"netDebt":16017000000,"netIncome":6920000000,"operatingCf":7920000000,"revenue":67571000000,"roc":23.95,"roe":101.24,"sharesOutstanding":251200000,"year":2023},{"capex":1685000000,"ebitMargin":9.87,"fcf":5287000000,"fcfMargin":7.44,"grossMargin":9.75,"netDebt":17787000000,"netIncome":5336000000,"operatingCf":6972000000,"revenue":71043000000,"roc":19.37,"roe":84.26,"sharesOutstanding":239200000,"year":2024},{"capex":1649000000,"ebitMargin":10.3,"fcf":6908000000,"fcfMargin":9.2,"grossMargin":10.15,"netDebt":17579000000,"netIncome":5017000000,"operatingCf":8557000000,"revenue":75057000000,"roc":21.18,"roe":74.65,"sharesOutstanding":231900000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.88,"fcfCagr5y":-3.1,"roeAvg10y":null,"roeAvg5y":75.93,"yearsAvailable":20},"quarterly":[{"capex":1685000000,"ebitMargin":9.87,"fcf":5287000000,"fcfMargin":7.44,"grossMargin":9.88,"netDebt":17787000000,"netIncome":5336000000,"operatingCf":6972000000,"quarter":4,"revenue":71043000000,"roc":19.37,"roe":84.26,"sharesOutstanding":237000000,"year":2024},{"capex":1761000000,"ebitMargin":10.24,"fcf":4985000000,"fcfMargin":6.94,"grossMargin":10.23,"netDebt":18501000000,"netIncome":5503000000,"operatingCf":6746000000,"quarter":1,"revenue":71811000000,"roc":20.73,"roe":82.34,"sharesOutstanding":235300000,"year":2025},{"capex":1742000000,"ebitMargin":8.29,"fcf":3329000000,"fcfMargin":4.63,"grossMargin":8.16,"netDebt":20345000000,"netIncome":4204000000,"operatingCf":5071000000,"quarter":2,"revenue":71844000000,"roc":17.26,"roe":78.82,"sharesOutstanding":234300000,"year":2025},{"capex":1768000000,"ebitMargin":8.31,"fcf":4593000000,"fcfMargin":6.26,"grossMargin":8.16,"netDebt":18719000000,"netIncome":4200000000,"operatingCf":6361000000,"quarter":3,"revenue":73349000000,"roc":16.34,"roe":67.95,"sharesOutstanding":232800000,"year":2025},{"capex":1649000000,"ebitMargin":10.3,"fcf":6908000000,"fcfMargin":9.2,"grossMargin":10.15,"netDebt":17579000000,"netIncome":5017000000,"operatingCf":8557000000,"quarter":4,"revenue":75057000000,"roc":21.18,"roe":74.65,"sharesOutstanding":231900000,"year":2025},{"capex":1706000000,"ebitMargin":9.88,"fcf":5662000000,"fcfMargin":7.54,"grossMargin":9.82,"netDebt":18803000000,"netIncome":4793000000,"operatingCf":7368000000,"quarter":1,"revenue":75115000000,"roc":19.98,"roe":64,"sharesOutstanding":231100000,"year":2026},{"capex":1673000000,"ebitMargin":11.88,"fcf":8729000000,"fcfMargin":11.33,"grossMargin":11.8,"netDebt":16747000000,"netIncome":6287000000,"operatingCf":10402000000,"quarter":2,"revenue":77023000000,"roc":23.69,"roe":71.7,"sharesOutstanding":231100000,"year":2026},{"capex":1731000000,"ebitMargin":11.77,"fcf":8381000000,"fcfMargin":10.59,"grossMargin":11.73,"netDebt":14538000000,"netIncome":6513000000,"operatingCf":10112000000,"quarter":3,"revenue":79125000000,"roc":23.31,"roe":64.72,"sharesOutstanding":231500000,"year":2026}]}