{"annual":[{"capex":1197000000,"ebitMargin":8.41,"fcf":3587000000,"fcfMargin":6.07,"grossMargin":34.82,"netDebt":12244000000,"netIncome":2546000000,"operatingCf":4784000000,"revenue":59074000000,"roc":23.32,"roe":33.26,"sharesOutstanding":929000000,"year":2016},{"capex":1167000000,"ebitMargin":8.99,"fcf":4450000000,"fcfMargin":6.84,"grossMargin":33.34,"netDebt":15141000000,"netIncome":3091000000,"operatingCf":5617000000,"revenue":65017000000,"roc":26.06,"roe":48.04,"sharesOutstanding":881000000,"year":2017},{"capex":1123000000,"ebitMargin":9.6,"fcf":3942000000,"fcfMargin":5.74,"grossMargin":32.69,"netDebt":16270000000,"netIncome":3447000000,"operatingCf":5065000000,"revenue":68619000000,"roc":28.39,"roe":58.69,"sharesOutstanding":840000000,"year":2018},{"capex":1174000000,"ebitMargin":5.63,"fcf":5019000000,"fcfMargin":7.04,"grossMargin":32.12,"netDebt":15712000000,"netIncome":2314000000,"operatingCf":6193000000,"revenue":71309000000,"roc":19.95,"roe":63.5,"sharesOutstanding":812000000,"year":2019},{"capex":1484000000,"ebitMargin":8.75,"fcf":2812000000,"fcfMargin":3.9,"grossMargin":31.8,"netDebt":23034000000,"netIncome":4281000000,"operatingCf":4296000000,"revenue":72148000000,"roc":24.47,"roe":217.09,"sharesOutstanding":778000000,"year":2020},{"capex":1791000000,"ebitMargin":10.77,"fcf":9258000000,"fcfMargin":10.33,"grossMargin":33.01,"netDebt":21521000000,"netIncome":5835000000,"operatingCf":11049000000,"revenue":89597000000,"roc":32.64,"roe":406.05,"sharesOutstanding":750000000,"year":2021},{"capex":1853000000,"ebitMargin":12.56,"fcf":8260000000,"fcfMargin":8.58,"grossMargin":33.3,"netDebt":28251000000,"netIncome":8442000000,"operatingCf":10113000000,"revenue":96250000000,"roc":45.36,"roe":null,"sharesOutstanding":699000000,"year":2022},{"capex":1829000000,"ebitMargin":10.47,"fcf":6760000000,"fcfMargin":6.96,"grossMargin":33.23,"netDebt":36646000000,"netIncome":6437000000,"operatingCf":8589000000,"revenue":97059000000,"roc":39.43,"roe":null,"sharesOutstanding":631000000,"year":2023},{"capex":1964000000,"ebitMargin":13.38,"fcf":6176000000,"fcfMargin":7.15,"grossMargin":33.39,"netDebt":39224000000,"netIncome":7726000000,"operatingCf":8140000000,"revenue":86377000000,"roc":41.59,"roe":null,"sharesOutstanding":584000000,"year":2024},{"capex":1927000000,"ebitMargin":12.51,"fcf":7698000000,"fcfMargin":9.2,"grossMargin":33.32,"netDebt":37917000000,"netIncome":6957000000,"operatingCf":9625000000,"revenue":83674000000,"roc":40.54,"roe":null,"sharesOutstanding":567457000,"year":2025},{"capex":2213000000,"ebitMargin":11.77,"fcf":7651000000,"fcfMargin":8.87,"grossMargin":33.48,"netDebt":43695000000,"netIncome":6654000000,"operatingCf":9864000000,"revenue":86286000000,"roc":29.28,"roe":null,"sharesOutstanding":560000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":7.6,"fcfCagr5y":-3.93,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":1999000000,"ebitMargin":12.33,"fcf":7823000000,"fcfMargin":9.34,"grossMargin":33.21,"netDebt":36449000000,"netIncome":6853000000,"operatingCf":9822000000,"quarter":4,"revenue":83722000000,"roc":40.81,"roe":null,"sharesOutstanding":566000000,"year":2024},{"capex":1927000000,"ebitMargin":12.51,"fcf":7698000000,"fcfMargin":9.2,"grossMargin":33.32,"netDebt":37917000000,"netIncome":6957000000,"operatingCf":9625000000,"quarter":1,"revenue":83674000000,"roc":40.54,"roe":null,"sharesOutstanding":563000000,"year":2025},{"capex":2063000000,"ebitMargin":12.38,"fcf":6679000000,"fcfMargin":8.02,"grossMargin":33.37,"netDebt":35901000000,"netIncome":6843000000,"operatingCf":8742000000,"quarter":2,"revenue":83240000000,"roc":44.84,"roe":null,"sharesOutstanding":560000000,"year":2025},{"capex":2132000000,"ebitMargin":12.35,"fcf":7688000000,"fcfMargin":9.19,"grossMargin":33.46,"netDebt":34200000000,"netIncome":6858000000,"operatingCf":9820000000,"quarter":3,"revenue":83613000000,"roc":41.33,"roe":null,"sharesOutstanding":560000000,"year":2025},{"capex":2158000000,"ebitMargin":12.19,"fcf":7050000000,"fcfMargin":8.37,"grossMargin":33.59,"netDebt":44075000000,"netIncome":6779000000,"operatingCf":9208000000,"quarter":4,"revenue":84256000000,"roc":30.22,"roe":null,"sharesOutstanding":560000000,"year":2025},{"capex":2213000000,"ebitMargin":11.77,"fcf":7651000000,"fcfMargin":8.87,"grossMargin":33.47,"netDebt":43695000000,"netIncome":6654000000,"operatingCf":9864000000,"quarter":1,"revenue":86287000000,"roc":29.27,"roe":null,"sharesOutstanding":560000000,"year":2026},{"capex":2216000000,"ebitMargin":11.55,"fcf":7619000000,"fcfMargin":8.62,"grossMargin":33.29,"netDebt":41754000000,"netIncome":6641000000,"operatingCf":9835000000,"quarter":2,"revenue":88435000000,"roc":29.46,"roe":null,"sharesOutstanding":560000000,"year":2026},{"capex":2263000000,"ebitMargin":11.38,"fcf":7000000000,"fcfMargin":7.74,"grossMargin":33.08,"netDebt":38851000000,"netIncome":6642000000,"operatingCf":9263000000,"quarter":3,"revenue":90432000000,"roc":29.62,"roe":null,"sharesOutstanding":560000000,"year":2026}]}