{"annual":[{"capex":539000000,"ebitMargin":27.57,"fcf":6861000000,"fcfMargin":29.13,"grossMargin":58.61,"netDebt":5811000000,"netIncome":5705000000,"operatingCf":7400000000,"revenue":23554000000,"roc":14.42,"roe":17.95,"sharesOutstanding":1498000000,"year":2016},{"capex":690000000,"ebitMargin":11.58,"fcf":4003000000,"fcfMargin":17.96,"grossMargin":56.07,"netDebt":-13136000000,"netIncome":2466000000,"operatingCf":4693000000,"revenue":22291000000,"roc":4.73,"roe":8.02,"sharesOutstanding":1490000000,"year":2017},{"capex":784000000,"ebitMargin":2.73,"fcf":3111000000,"fcfMargin":13.69,"grossMargin":54.94,"netDebt":4593000000,"netIncome":-4964000000,"operatingCf":3895000000,"revenue":22732000000,"roc":2.9,"roe":-534.91,"sharesOutstanding":1463000000,"year":2018},{"capex":887000000,"ebitMargin":31.59,"fcf":6399000000,"fcfMargin":26.36,"grossMargin":64.57,"netDebt":4094000000,"netIncome":4386000000,"operatingCf":7286000000,"revenue":24273000000,"roc":31.92,"roe":89.35,"sharesOutstanding":1220000000,"year":2019},{"capex":1407000000,"ebitMargin":26.58,"fcf":4407000000,"fcfMargin":18.73,"grossMargin":60.67,"netDebt":9019000000,"netIncome":5198000000,"operatingCf":5814000000,"revenue":23531000000,"roc":23.23,"roe":85.54,"sharesOutstanding":1149000000,"year":2020},{"capex":1888000000,"ebitMargin":29.16,"fcf":8648000000,"fcfMargin":25.76,"grossMargin":57.51,"netDebt":9183000000,"netIncome":9043000000,"operatingCf":10536000000,"revenue":33566000000,"roc":33.42,"roe":90.88,"sharesOutstanding":1149000000,"year":2021},{"capex":2262000000,"ebitMargin":35.88,"fcf":6834000000,"fcfMargin":15.46,"grossMargin":57.84,"netDebt":13386000000,"netIncome":12936000000,"operatingCf":9096000000,"revenue":44200000000,"roc":42.69,"roe":71.81,"sharesOutstanding":1137000000,"year":2022},{"capex":1450000000,"ebitMargin":21.74,"fcf":9849000000,"fcfMargin":27.5,"grossMargin":55.7,"netDebt":7617000000,"netIncome":7232000000,"operatingCf":11299000000,"revenue":35820000000,"roc":18.81,"roe":33.51,"sharesOutstanding":1126000000,"year":2023},{"capex":1041000000,"ebitMargin":25.85,"fcf":11161000000,"fcfMargin":28.65,"grossMargin":56.21,"netDebt":7591000000,"netIncome":10142000000,"operatingCf":12202000000,"revenue":38962000000,"roc":22.56,"roe":38.6,"sharesOutstanding":1130000000,"year":2024},{"capex":1192000000,"ebitMargin":27.9,"fcf":12820000000,"fcfMargin":28.95,"grossMargin":55.43,"netDebt":8530000000,"netIncome":5541000000,"operatingCf":14012000000,"revenue":44284000000,"roc":30.13,"roe":26.13,"sharesOutstanding":1105000000,"year":2025},{"capex":2494000000,"ebitMargin":20.08,"fcf":8651000000,"fcfMargin":20.06,"grossMargin":53.1,"netDebt":10476000000,"netIncome":13628000000,"operatingCf":11145000000,"revenue":43120000000,"roc":17.72,"roe":44.83,"sharesOutstanding":1073000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":11.18,"fcfCagr5y":8.81,"roeAvg10y":-4.62,"roeAvg5y":42.98,"yearsAvailable":21},"quarterly":[{"capex":1104000000,"ebitMargin":26.29,"fcf":12736000000,"fcfMargin":31.3,"grossMargin":55.99,"netDebt":5864000000,"netIncome":10555000000,"operatingCf":13840000000,"quarter":4,"revenue":40695000000,"roc":23.45,"roe":39.27,"sharesOutstanding":1122000000,"year":2024},{"capex":1134000000,"ebitMargin":27.14,"fcf":11706000000,"fcfMargin":27.68,"grossMargin":55.68,"netDebt":7420000000,"netIncome":11041000000,"operatingCf":12840000000,"quarter":1,"revenue":42285000000,"roc":25.05,"roe":39.82,"sharesOutstanding":1115000000,"year":2025},{"capex":1041000000,"ebitMargin":27.79,"fcf":11622000000,"fcfMargin":26.87,"grossMargin":55.68,"netDebt":9340000000,"netIncome":11578000000,"operatingCf":12663000000,"quarter":2,"revenue":43257000000,"roc":25.54,"roe":42.55,"sharesOutstanding":1099000000,"year":2025},{"capex":1192000000,"ebitMargin":27.9,"fcf":12820000000,"fcfMargin":28.95,"grossMargin":55.43,"netDebt":8530000000,"netIncome":5541000000,"operatingCf":14012000000,"quarter":3,"revenue":44284000000,"roc":30.13,"roe":26.13,"sharesOutstanding":1105000000,"year":2025},{"capex":1464000000,"ebitMargin":27.12,"fcf":12926000000,"fcfMargin":28.81,"grossMargin":55.1,"netDebt":7612000000,"netIncome":5365000000,"operatingCf":14390000000,"quarter":4,"revenue":44867000000,"roc":28.15,"roe":23.25,"sharesOutstanding":1079000000,"year":2025},{"capex":1783000000,"ebitMargin":25.52,"fcf":12502000000,"fcfMargin":28.1,"grossMargin":54.8,"netDebt":9835000000,"netIncome":9923000000,"operatingCf":14285000000,"quarter":1,"revenue":44487000000,"roc":23.97,"roe":36.38,"sharesOutstanding":1072000000,"year":2026},{"capex":1985000000,"ebitMargin":23.19,"fcf":10416000000,"fcfMargin":23.64,"grossMargin":54.23,"netDebt":10737000000,"netIncome":9259000000,"operatingCf":12401000000,"quarter":2,"revenue":44069000000,"roc":22.24,"roe":33.48,"sharesOutstanding":1069000000,"year":2026},{"capex":2494000000,"ebitMargin":20.07,"fcf":8651000000,"fcfMargin":20.06,"grossMargin":53.1,"netDebt":10476000000,"netIncome":13628000000,"operatingCf":11145000000,"quarter":3,"revenue":43120000000,"roc":17.72,"roe":44.83,"sharesOutstanding":1073000000,"year":2026}]}