{"annual":[{"capex":2089000000,"ebitMargin":13,"fcf":4237000000,"fcfMargin":7.55,"grossMargin":27.93,"netDebt":13350000000,"netIncome":7608000000,"operatingCf":6326000000,"revenue":56098000000,"roc":11.24,"roe":27.81,"sharesOutstanding":883000000,"year":2015},{"capex":2079000000,"ebitMargin":14.36,"fcf":1801000000,"fcfMargin":3.15,"grossMargin":27.55,"netDebt":16744000000,"netIncome":5055000000,"operatingCf":3880000000,"revenue":57244000000,"roc":12.13,"roe":18.33,"sharesOutstanding":826000000,"year":2016},{"capex":2394000000,"ebitMargin":13.6,"fcf":3237000000,"fcfMargin":5.41,"grossMargin":26.13,"netDebt":18500000000,"netIncome":4552000000,"operatingCf":5631000000,"revenue":59837000000,"roc":11.22,"roe":15.37,"sharesOutstanding":799000000,"year":2017},{"capex":2302000000,"ebitMargin":8.29,"fcf":4020000000,"fcfMargin":11.58,"grossMargin":20.85,"netDebt":39385000000,"netIncome":5269000000,"operatingCf":6322000000,"revenue":34701000000,"roc":2.8,"roe":13.7,"sharesOutstanding":810000000,"year":2018},{"capex":2607000000,"ebitMargin":10.84,"fcf":6276000000,"fcfMargin":13.84,"grossMargin":23.71,"netDebt":39952000000,"netIncome":5537000000,"operatingCf":8883000000,"revenue":45349000000,"roc":5.28,"roe":13.25,"sharesOutstanding":864000000,"year":2019},{"capex":1967000000,"ebitMargin":-3.34,"fcf":1639000000,"fcfMargin":2.9,"grossMargin":15.08,"netDebt":24537000000,"netIncome":-3519000000,"operatingCf":3606000000,"revenue":56587000000,"roc":-1.5,"roe":-4.88,"sharesOutstanding":1357800000,"year":2020},{"capex":2322000000,"ebitMargin":7.98,"fcf":4749000000,"fcfMargin":7.38,"grossMargin":19.4,"netDebt":25310000000,"netIncome":3864000000,"operatingCf":7071000000,"revenue":64388000000,"roc":4.08,"roe":5.29,"sharesOutstanding":1508500000,"year":2021},{"capex":2775000000,"ebitMargin":8.21,"fcf":4393000000,"fcfMargin":6.55,"grossMargin":20.38,"netDebt":27280000000,"netIncome":5197000000,"operatingCf":7168000000,"revenue":67074000000,"roc":4.6,"roe":7.16,"sharesOutstanding":1485900000,"year":2022},{"capex":2415000000,"ebitMargin":5.17,"fcf":5468000000,"fcfMargin":7.93,"grossMargin":17.54,"netDebt":38652000000,"netIncome":3380000000,"operatingCf":7883000000,"revenue":68920000000,"roc":3.09,"roe":5.65,"sharesOutstanding":1435400000,"year":2023},{"capex":2625000000,"ebitMargin":8.1,"fcf":4534000000,"fcfMargin":5.62,"grossMargin":19.09,"netDebt":37315000000,"netIncome":4774000000,"operatingCf":7159000000,"revenue":80738000000,"roc":5.87,"roe":7.94,"sharesOutstanding":1343600000,"year":2024},{"capex":3119000000,"ebitMargin":10.5,"fcf":7448000000,"fcfMargin":8.41,"grossMargin":20.08,"netDebt":32071000000,"netIncome":6732000000,"operatingCf":10567000000,"revenue":88603000000,"roc":8.28,"roe":10.32,"sharesOutstanding":1356400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.22,"fcfCagr5y":17.41,"roeAvg10y":9.21,"roeAvg5y":7.27,"yearsAvailable":20},"quarterly":[{"capex":3072000000,"ebitMargin":8.1,"fcf":4087000000,"fcfMargin":5.06,"grossMargin":19.09,"netDebt":37315000000,"netIncome":4774000000,"operatingCf":7159000000,"quarter":4,"revenue":80738000000,"roc":5.87,"roe":7.94,"sharesOutstanding":1348900000,"year":2024},{"capex":3059000000,"ebitMargin":8.2,"fcf":5063000000,"fcfMargin":6.19,"grossMargin":19.53,"netDebt":37789000000,"netIncome":4600000000,"operatingCf":8122000000,"quarter":1,"revenue":81739000000,"roc":5.97,"roe":7.48,"sharesOutstanding":1351800000,"year":2025},{"capex":3019000000,"ebitMargin":9.95,"fcf":2828000000,"fcfMargin":3.38,"grossMargin":20.05,"netDebt":38813000000,"netIncome":6146000000,"operatingCf":5847000000,"quarter":2,"revenue":83599000000,"roc":7.38,"roe":9.85,"sharesOutstanding":1354000000,"year":2025},{"capex":3073000000,"ebitMargin":10.25,"fcf":4890000000,"fcfMargin":5.69,"grossMargin":20.13,"netDebt":34743000000,"netIncome":6592000000,"operatingCf":7963000000,"quarter":3,"revenue":85988000000,"roc":7.64,"roe":10.22,"sharesOutstanding":1358400000,"year":2025},{"capex":3119000000,"ebitMargin":10.5,"fcf":7448000000,"fcfMargin":8.41,"grossMargin":20.08,"netDebt":32071000000,"netIncome":6732000000,"operatingCf":10567000000,"quarter":4,"revenue":88603000000,"roc":8.28,"roe":10.32,"sharesOutstanding":1361700000,"year":2025},{"capex":3146000000,"ebitMargin":10.87,"fcf":7971000000,"fcfMargin":8.82,"grossMargin":20.21,"netDebt":32117000000,"netIncome":7256000000,"operatingCf":11117000000,"quarter":1,"revenue":90373000000,"roc":8.78,"roe":10.95,"sharesOutstanding":1364600000,"year":2026},{"capex":3221000000,"ebitMargin":11.21,"fcf":10985000000,"fcfMargin":11.75,"grossMargin":20.35,"netDebt":30551000000,"netIncome":7738000000,"operatingCf":14206000000,"quarter":2,"revenue":93500000000,"roc":9.47,"roe":11.66,"sharesOutstanding":1364700000,"year":2026},{"capex":3308000000,"ebitMargin":11.77,"fcf":9127000000,"fcfMargin":9.51,"grossMargin":21.1,"netDebt":29711000000,"netIncome":8528000000,"operatingCf":12435000000,"quarter":3,"revenue":95987000000,"roc":9.96,"roe":12.31,"sharesOutstanding":1368100000,"year":2026}]}