{"annual":[{"capex":1438000000,"ebitMargin":6.65,"fcf":4406000000,"fcfMargin":5.97,"grossMargin":29.2,"netDebt":8714000000,"netIncome":3363000000,"operatingCf":5844000000,"revenue":73785000000,"roc":17.76,"roe":25.96,"sharesOutstanding":632900000,"year":2016},{"capex":1547000000,"ebitMargin":6.92,"fcf":3889000000,"fcfMargin":5.53,"grossMargin":30.06,"netDebt":10237000000,"netIncome":2734000000,"operatingCf":5436000000,"revenue":70271000000,"roc":19.67,"roe":24.96,"sharesOutstanding":582500000,"year":2017},{"capex":2533000000,"ebitMargin":5.81,"fcf":4390000000,"fcfMargin":6.04,"grossMargin":29.69,"netDebt":10827000000,"netIncome":2914000000,"operatingCf":6923000000,"revenue":72714000000,"roc":15.5,"roe":25.01,"sharesOutstanding":550850662,"year":2018},{"capex":3516000000,"ebitMargin":5.45,"fcf":2457000000,"fcfMargin":3.26,"grossMargin":29.27,"netDebt":11889000000,"netIncome":2937000000,"operatingCf":5973000000,"revenue":75356000000,"roc":15.64,"roe":26,"sharesOutstanding":533200000,"year":2019},{"capex":3027000000,"ebitMargin":5.96,"fcf":4090000000,"fcfMargin":5.24,"grossMargin":29.76,"netDebt":13207000000,"netIncome":3281000000,"operatingCf":7117000000,"revenue":78112000000,"roc":16.46,"roe":27.73,"sharesOutstanding":515600000,"year":2020},{"capex":2649000000,"ebitMargin":6.99,"fcf":7876000000,"fcfMargin":8.42,"grossMargin":29.27,"netDebt":6598000000,"netIncome":4368000000,"operatingCf":10525000000,"revenue":93561000000,"roc":21.01,"roe":30.25,"sharesOutstanding":505400000,"year":2021},{"capex":3544000000,"ebitMargin":8.44,"fcf":5081000000,"fcfMargin":4.79,"grossMargin":29.28,"netDebt":10556000000,"netIncome":6946000000,"operatingCf":8625000000,"revenue":106005000000,"roc":27.9,"roe":54.15,"sharesOutstanding":492700000,"year":2022},{"capex":5528000000,"ebitMargin":3.53,"fcf":-1510000000,"fcfMargin":-1.38,"grossMargin":24.57,"netDebt":16844000000,"netIncome":2780000000,"operatingCf":4018000000,"revenue":109120000000,"roc":11.37,"roe":24.75,"sharesOutstanding":464700000,"year":2023},{"capex":4806000000,"ebitMargin":5.31,"fcf":3815000000,"fcfMargin":3.55,"grossMargin":27.54,"netDebt":15841000000,"netIncome":4138000000,"operatingCf":8621000000,"revenue":107412000000,"roc":15.83,"roe":30.81,"sharesOutstanding":462800000,"year":2024},{"capex":2891000000,"ebitMargin":5.22,"fcf":4476000000,"fcfMargin":4.2,"grossMargin":28.21,"netDebt":15113000000,"netIncome":4091000000,"operatingCf":7367000000,"revenue":106566000000,"roc":15.06,"roe":27.89,"sharesOutstanding":461800000,"year":2025},{"capex":3727000000,"ebitMargin":4.88,"fcf":2835000000,"fcfMargin":2.71,"grossMargin":27.93,"netDebt":14802000000,"netIncome":3705000000,"operatingCf":6562000000,"revenue":104780000000,"roc":13.37,"roe":22.92,"sharesOutstanding":455600000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-1.63,"fcfCagr5y":-0.94,"roeAvg10y":29.45,"roeAvg5y":32.1,"yearsAvailable":20},"quarterly":[{"capex":2822000000,"ebitMargin":5.54,"fcf":4545000000,"fcfMargin":4.23,"grossMargin":28.39,"netDebt":15966000000,"netIncome":4370000000,"operatingCf":7367000000,"quarter":4,"revenue":107570000000,"roc":16.23,"roe":30.16,"sharesOutstanding":461500000,"year":2024},{"capex":2891000000,"ebitMargin":5.22,"fcf":4476000000,"fcfMargin":4.2,"grossMargin":28.21,"netDebt":15113000000,"netIncome":4091000000,"operatingCf":7367000000,"quarter":1,"revenue":106566000000,"roc":15.06,"roe":27.89,"sharesOutstanding":458400000,"year":2025},{"capex":3007000000,"ebitMargin":5.42,"fcf":3534000000,"fcfMargin":3.34,"grossMargin":28.05,"netDebt":16150000000,"netIncome":4185000000,"operatingCf":6541000000,"quarter":2,"revenue":105881000000,"roc":15.44,"roe":28,"sharesOutstanding":456500000,"year":2025},{"capex":3442000000,"ebitMargin":5.13,"fcf":2944000000,"fcfMargin":2.79,"grossMargin":27.79,"netDebt":15629000000,"netIncome":3928000000,"operatingCf":6386000000,"quarter":3,"revenue":105640000000,"roc":14.04,"roe":25.47,"sharesOutstanding":456100000,"year":2025},{"capex":3765000000,"ebitMargin":4.94,"fcf":3009000000,"fcfMargin":2.86,"grossMargin":27.74,"netDebt":16219000000,"netIncome":3763000000,"operatingCf":6774000000,"quarter":4,"revenue":105242000000,"roc":13.43,"roe":24.28,"sharesOutstanding":455100000,"year":2025},{"capex":3632000000,"ebitMargin":4.88,"fcf":2930000000,"fcfMargin":2.8,"grossMargin":27.93,"netDebt":14802000000,"netIncome":3705000000,"operatingCf":6562000000,"quarter":1,"revenue":104780000000,"roc":13.37,"roe":22.92,"sharesOutstanding":455100000,"year":2026},{"capex":3877000000,"ebitMargin":4.49,"fcf":3126000000,"fcfMargin":2.94,"grossMargin":28.14,"netDebt":15297000000,"netIncome":3450000000,"operatingCf":7003000000,"quarter":2,"revenue":106377000000,"roc":12.38,"roe":21.04,"sharesOutstanding":455800000,"year":2026},{"capex":4172000000,"ebitMargin":5.59,"fcf":4551000000,"fcfMargin":4.23,"grossMargin":29.3,"netDebt":13290000000,"netIncome":4392000000,"operatingCf":8723000000,"quarter":3,"revenue":107705000000,"roc":15.04,"roe":24.61,"sharesOutstanding":456600000,"year":2026}]}