{"annual":[{"capex":1998000000,"ebitMargin":6.51,"fcf":2075000000,"fcfMargin":2.88,"grossMargin":19.83,"netDebt":10798000000,"netIncome":2852000000,"operatingCf":4073000000,"revenue":72051000000,"roc":12.76,"roe":21.55,"sharesOutstanding":542000000,"year":2015},{"capex":2892000000,"ebitMargin":3.77,"fcf":1125000000,"fcfMargin":1.78,"grossMargin":7.14,"netDebt":9685000000,"netIncome":1174000000,"operatingCf":4017000000,"revenue":63339000000,"roc":6.4,"roe":8.66,"sharesOutstanding":530769230,"year":2016},{"capex":2732000000,"ebitMargin":5.38,"fcf":3880000000,"fcfMargin":5.19,"grossMargin":7.4,"netDebt":9935000000,"netIncome":3432000000,"operatingCf":6612000000,"revenue":74733000000,"roc":10.42,"roe":24.46,"sharesOutstanding":512000000,"year":2017},{"capex":3179000000,"ebitMargin":5.45,"fcf":2979000000,"fcfMargin":3.46,"grossMargin":7.98,"netDebt":25837000000,"netIncome":2780000000,"operatingCf":6158000000,"revenue":86086000000,"roc":5.88,"roe":7.9,"sharesOutstanding":526000000,"year":2018},{"capex":4810000000,"ebitMargin":4.01,"fcf":4631000000,"fcfMargin":4.17,"grossMargin":7.82,"netDebt":29145000000,"netIncome":2637000000,"operatingCf":9441000000,"revenue":111148000000,"roc":5.47,"roe":7.83,"sharesOutstanding":664000000,"year":2019},{"capex":2787000000,"ebitMargin":-17.55,"fcf":-368000000,"fcfMargin":-0.53,"grossMargin":0.96,"netDebt":32680000000,"netIncome":-9826000000,"operatingCf":2419000000,"revenue":69779000000,"roc":-17.62,"roe":-44.26,"sharesOutstanding":649000000,"year":2020},{"capex":1464000000,"ebitMargin":3.58,"fcf":2896000000,"fcfMargin":2.41,"grossMargin":5.51,"netDebt":21613000000,"netIncome":9738000000,"operatingCf":4360000000,"revenue":119983000000,"roc":6.37,"roe":37.16,"sharesOutstanding":638000000,"year":2021},{"capex":2420000000,"ebitMargin":10.69,"fcf":13941000000,"fcfMargin":7.86,"grossMargin":12.72,"netDebt":19284000000,"netIncome":14516000000,"operatingCf":16361000000,"revenue":177453000000,"roc":27.14,"roe":52.38,"sharesOutstanding":516000000,"year":2022},{"capex":1890000000,"ebitMargin":8.48,"fcf":12227000000,"fcfMargin":8.24,"grossMargin":11.12,"netDebt":23058000000,"netIncome":9681000000,"operatingCf":14117000000,"revenue":148379000000,"roc":19.12,"roe":39.67,"sharesOutstanding":409000000,"year":2023},{"capex":2533000000,"ebitMargin":3.78,"fcf":6132000000,"fcfMargin":4.42,"grossMargin":6.69,"netDebt":25548000000,"netIncome":3445000000,"operatingCf":8665000000,"revenue":138864000000,"roc":9.04,"roe":19.41,"sharesOutstanding":341000000,"year":2024},{"capex":3486000000,"ebitMargin":4.35,"fcf":4767000000,"fcfMargin":3.59,"grossMargin":7.54,"netDebt":30686000000,"netIncome":4047000000,"operatingCf":8253000000,"revenue":132699000000,"roc":8.76,"roe":23.37,"sharesOutstanding":305000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.95,"fcfCagr5y":11.98,"roeAvg10y":17.66,"roeAvg5y":34.4,"yearsAvailable":18},"quarterly":[{"capex":2255000000,"ebitMargin":5.27,"fcf":5326000000,"fcfMargin":3.75,"grossMargin":7.31,"netDebt":25394000000,"netIncome":4525000000,"operatingCf":7581000000,"quarter":3,"revenue":141982000000,"roc":12.73,"roe":23.9,"sharesOutstanding":332000000,"year":2024},{"capex":2533000000,"ebitMargin":4.66,"fcf":6132000000,"fcfMargin":4.42,"grossMargin":6.69,"netDebt":25548000000,"netIncome":3445000000,"operatingCf":8665000000,"quarter":4,"revenue":138864000000,"roc":11.14,"roe":19.41,"sharesOutstanding":321000000,"year":2024},{"capex":2611000000,"ebitMargin":3.66,"fcf":4458000000,"fcfMargin":3.24,"grossMargin":6.08,"netDebt":28325000000,"netIncome":2434000000,"operatingCf":7069000000,"quarter":1,"revenue":137675000000,"roc":8.55,"roe":14.85,"sharesOutstanding":313000000,"year":2025},{"capex":2819000000,"ebitMargin":3.3,"fcf":3647000000,"fcfMargin":2.73,"grossMargin":6.15,"netDebt":28362000000,"netIncome":2135000000,"operatingCf":6466000000,"quarter":2,"revenue":133560000000,"roc":7.45,"roe":12.84,"sharesOutstanding":309000000,"year":2025},{"capex":3115000000,"ebitMargin":3.55,"fcf":4276000000,"fcfMargin":3.21,"grossMargin":6.66,"netDebt":31549000000,"netIncome":2883000000,"operatingCf":7391000000,"quarter":3,"revenue":133262000000,"roc":7.34,"roe":16.86,"sharesOutstanding":304000000,"year":2025},{"capex":3486000000,"ebitMargin":4.35,"fcf":4767000000,"fcfMargin":3.59,"grossMargin":7.54,"netDebt":30686000000,"netIncome":4047000000,"operatingCf":8253000000,"quarter":4,"revenue":132699000000,"roc":8.76,"roe":23.37,"sharesOutstanding":299000000,"year":2025},{"capex":3736000000,"ebitMargin":5.02,"fcf":5702000000,"fcfMargin":4.2,"grossMargin":8.8,"netDebt":32175000000,"netIncome":4632000000,"operatingCf":9438000000,"quarter":1,"revenue":135750000000,"roc":10.69,"roe":27.65,"sharesOutstanding":295000000,"year":2026},{"capex":4227000000,"ebitMargin":7.95,"fcf":12899000000,"fcfMargin":8.38,"grossMargin":11.62,"netDebt":26524000000,"netIncome":8554000000,"operatingCf":17126000000,"quarter":2,"revenue":153945000000,"roc":18.31,"roe":44.84,"sharesOutstanding":291000000,"year":2026}]}