{"annual":[{"capex":353000000,"ebitMargin":33.03,"fcf":977000000,"fcfMargin":16.01,"grossMargin":45.68,"netDebt":7598000000,"netIncome":1526000000,"operatingCf":1330000000,"revenue":6101000000,"roc":8.46,"roe":13.25,"sharesOutstanding":250116000,"year":2015},{"capex":448000000,"ebitMargin":-1.58,"fcf":1855000000,"fcfMargin":19.53,"grossMargin":42.84,"netDebt":7293000000,"netIncome":200000000,"operatingCf":2303000000,"revenue":9498000000,"roc":-0.67,"roe":1.83,"sharesOutstanding":338477000,"year":2016},{"capex":618000000,"ebitMargin":22.71,"fcf":1829000000,"fcfMargin":19.76,"grossMargin":49.9,"netDebt":3018000000,"netIncome":2215000000,"operatingCf":2447000000,"revenue":9256000000,"roc":9.85,"roe":16.37,"sharesOutstanding":345802000,"year":2017},{"capex":661000000,"ebitMargin":28.81,"fcf":3708000000,"fcfMargin":39.42,"grossMargin":51.57,"netDebt":4565000000,"netIncome":2208000000,"operatingCf":4369000000,"revenue":9407000000,"roc":14.94,"roe":21.02,"sharesOutstanding":328606000,"year":2018},{"capex":628000000,"ebitMargin":7.22,"fcf":1745000000,"fcfMargin":19.66,"grossMargin":52.02,"netDebt":6320000000,"netIncome":243000000,"operatingCf":2373000000,"revenue":8877000000,"roc":3.52,"roe":2.52,"sharesOutstanding":285911000,"year":2019},{"capex":522000000,"ebitMargin":4.85,"fcf":1960000000,"fcfMargin":22.76,"grossMargin":49.18,"netDebt":5334000000,"netIncome":52000000,"operatingCf":2482000000,"revenue":8612000000,"roc":2.34,"roe":0.58,"sharesOutstanding":283809000,"year":2020},{"capex":932000000,"ebitMargin":23.35,"fcf":2145000000,"fcfMargin":19.39,"grossMargin":54.84,"netDebt":7742000000,"netIncome":1871000000,"operatingCf":3077000000,"revenue":11063000000,"roc":14.03,"roe":28.66,"sharesOutstanding":275646000,"year":2021},{"capex":1227000000,"ebitMargin":28.75,"fcf":2668000000,"fcfMargin":20.2,"grossMargin":56.93,"netDebt":7547000000,"netIncome":2787000000,"operatingCf":3895000000,"revenue":13205000000,"roc":19.02,"roe":37.41,"sharesOutstanding":264053000,"year":2022},{"capex":1006000000,"ebitMargin":27.58,"fcf":2507000000,"fcfMargin":18.88,"grossMargin":56.89,"netDebt":7527000000,"netIncome":2797000000,"operatingCf":3513000000,"revenue":13276000000,"roc":18.09,"roe":32.36,"sharesOutstanding":261370000,"year":2023},{"capex":727000000,"ebitMargin":27.09,"fcf":2055000000,"fcfMargin":16.29,"grossMargin":56.44,"netDebt":7823000000,"netIncome":2510000000,"operatingCf":2782000000,"revenue":12614000000,"roc":16.05,"roe":27.33,"sharesOutstanding":257848000,"year":2024},{"capex":537000000,"ebitMargin":26.98,"fcf":2283000000,"fcfMargin":18.61,"grossMargin":54.43,"netDebt":8955000000,"netIncome":2021000000,"operatingCf":2820000000,"revenue":12269000000,"roc":14.59,"roe":20.1,"sharesOutstanding":254331000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.92,"fcfCagr5y":0.35,"roeAvg10y":18.82,"roeAvg5y":29.17,"yearsAvailable":18},"quarterly":[{"capex":1442000000,"ebitMargin":28.23,"fcf":2086000000,"fcfMargin":16.14,"grossMargin":56.6,"netDebt":7670000000,"netIncome":2712000000,"operatingCf":3528000000,"quarter":3,"revenue":12925000000,"roc":17.65,"roe":28.83,"sharesOutstanding":257716999,"year":2024},{"capex":768754182,"ebitMargin":27.09,"fcf":1949978640,"fcfMargin":15.46,"grossMargin":56.44,"netDebt":7823000000,"netIncome":2510000000,"operatingCf":2782000000,"quarter":4,"revenue":12614000000,"roc":16.05,"roe":27.33,"sharesOutstanding":257848000,"year":2024},{"capex":674754182,"ebitMargin":26.65,"fcf":1757978640,"fcfMargin":14.27,"grossMargin":55.96,"netDebt":8012000000,"netIncome":2361000000,"operatingCf":2496000000,"quarter":1,"revenue":12323000000,"roc":15.4,"roe":25.33,"sharesOutstanding":255018000,"year":2025},{"capex":653754182,"ebitMargin":25.37,"fcf":1796978640,"fcfMargin":14.82,"grossMargin":54.99,"netDebt":7860000000,"netIncome":2148000000,"operatingCf":2514000000,"quarter":2,"revenue":12122000000,"roc":14.77,"roe":22.45,"sharesOutstanding":253844000,"year":2025},{"capex":518754182,"ebitMargin":24.72,"fcf":1737978640,"fcfMargin":14.43,"grossMargin":54.69,"netDebt":8781000000,"netIncome":2061000000,"operatingCf":2320000000,"quarter":3,"revenue":12045000000,"roc":13.08,"roe":20.52,"sharesOutstanding":254310000,"year":2025},{"capex":501521801,"ebitMargin":26.35,"fcf":2318478199,"fcfMargin":18.9,"grossMargin":54.58,"netDebt":8955000000,"netIncome":2020999999,"operatingCf":2820000000,"quarter":4,"revenue":12268999999,"roc":14.26,"roe":20.1,"sharesOutstanding":254078000,"year":2025},{"capex":416521801,"ebitMargin":26.9,"fcf":2631478199,"fcfMargin":20.86,"grossMargin":54.89,"netDebt":8016000000,"netIncome":2652999999,"operatingCf":3048000000,"quarter":1,"revenue":12614999999,"roc":14.46,"roe":24.28,"sharesOutstanding":253525000,"year":2026},{"capex":331521801,"ebitMargin":28.65,"fcf":2797478199,"fcfMargin":21.22,"grossMargin":55.85,"netDebt":7754000000,"netIncome":2974999999,"operatingCf":3129000000,"quarter":2,"revenue":13184999999,"roc":16.5,"roe":26.1,"sharesOutstanding":254021000,"year":2026}]}