{"annual":[{"capex":1503000000,"ebitMargin":13.3,"fcf":7870000000,"fcfMargin":8.89,"grossMargin":34.19,"netDebt":19099000000,"netIncome":7009000000,"operatingCf":9373000000,"revenue":88519000000,"roc":43.53,"roe":110.97,"sharesOutstanding":1283000000,"year":2016},{"capex":1621000000,"ebitMargin":14.19,"fcf":8162000000,"fcfMargin":8.63,"grossMargin":34.16,"netDebt":21063000000,"netIncome":7957000000,"operatingCf":9783000000,"revenue":94595000000,"roc":46.57,"roe":183.64,"sharesOutstanding":1234000000,"year":2017},{"capex":1897000000,"ebitMargin":14.55,"fcf":10134000000,"fcfMargin":10.04,"grossMargin":34.05,"netDebt":23433000000,"netIncome":8630000000,"operatingCf":12031000000,"revenue":100904000000,"roc":51.81,"roe":593.54,"sharesOutstanding":1184000000,"year":2018},{"capex":2442000000,"ebitMargin":14.35,"fcf":10723000000,"fcfMargin":9.91,"grossMargin":34.34,"netDebt":27424000000,"netIncome":11121000000,"operatingCf":13165000000,"revenue":108203000000,"roc":56.91,"roe":null,"sharesOutstanding":1143000000,"year":2019},{"capex":2678000000,"ebitMargin":14.37,"fcf":11045000000,"fcfMargin":10.02,"grossMargin":34.09,"netDebt":35244000000,"netIncome":11242000000,"operatingCf":13723000000,"revenue":110225000000,"roc":48.21,"roe":null,"sharesOutstanding":1097000000,"year":2020},{"capex":2463000000,"ebitMargin":13.84,"fcf":16376000000,"fcfMargin":12.4,"grossMargin":33.95,"netDebt":35527000000,"netIncome":12866000000,"operatingCf":18839000000,"revenue":132110000000,"roc":38.55,"roe":390,"sharesOutstanding":1078000000,"year":2021},{"capex":2566000000,"ebitMargin":15.24,"fcf":14005000000,"fcfMargin":9.27,"grossMargin":33.63,"netDebt":43926000000,"netIncome":16433000000,"operatingCf":16571000000,"revenue":151157000000,"roc":53.35,"roe":null,"sharesOutstanding":1058000000,"year":2022},{"capex":3119000000,"ebitMargin":15.27,"fcf":11496000000,"fcfMargin":7.3,"grossMargin":33.53,"netDebt":47607000000,"netIncome":17105000000,"operatingCf":14615000000,"revenue":157403000000,"roc":45.07,"roe":1095.07,"sharesOutstanding":1025000000,"year":2023},{"capex":3226000000,"ebitMargin":14.21,"fcf":17946000000,"fcfMargin":11.75,"grossMargin":33.38,"netDebt":48483000000,"netIncome":15143000000,"operatingCf":21172000000,"revenue":152669000000,"roc":39.79,"roe":1450.48,"sharesOutstanding":1002000000,"year":2024},{"capex":3485000000,"ebitMargin":13.49,"fcf":16325000000,"fcfMargin":10.23,"grossMargin":33.42,"netDebt":60631000000,"netIncome":14806000000,"operatingCf":19810000000,"revenue":159514000000,"roc":31.91,"roe":222.98,"sharesOutstanding":993000000,"year":2025},{"capex":3679000000,"ebitMargin":12.68,"fcf":12646000000,"fcfMargin":7.68,"grossMargin":33.32,"netDebt":63961000000,"netIncome":14156000000,"operatingCf":16325000000,"revenue":164683000000,"roc":28.75,"roe":110.48,"sharesOutstanding":997000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":7.57,"fcfCagr5y":3.86,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":3242000000,"ebitMargin":13.7,"fcf":16630000000,"fcfMargin":10.76,"grossMargin":33.5,"netDebt":61847000000,"netIncome":14610000000,"operatingCf":19872000000,"quarter":4,"revenue":154596000000,"roc":31.06,"roe":252.51,"sharesOutstanding":993000000,"year":2024},{"capex":3485000000,"ebitMargin":13.49,"fcf":16325000000,"fcfMargin":10.23,"grossMargin":33.42,"netDebt":60631000000,"netIncome":14806000000,"operatingCf":19810000000,"quarter":1,"revenue":159514000000,"roc":31.91,"roe":222.98,"sharesOutstanding":994000000,"year":2025},{"capex":3444000000,"ebitMargin":13.24,"fcf":15194000000,"fcfMargin":9.32,"grossMargin":33.34,"netDebt":59922000000,"netIncome":14639000000,"operatingCf":18638000000,"quarter":2,"revenue":162952000000,"roc":31.94,"roe":184.02,"sharesOutstanding":994000000,"year":2025},{"capex":3642000000,"ebitMargin":13.09,"fcf":14230000000,"fcfMargin":8.62,"grossMargin":33.35,"netDebt":58517000000,"netIncome":14629000000,"operatingCf":17872000000,"quarter":3,"revenue":165054000000,"roc":31.21,"roe":137.17,"sharesOutstanding":994000000,"year":2025},{"capex":3722000000,"ebitMargin":12.96,"fcf":13927000000,"fcfMargin":8.38,"grossMargin":33.36,"netDebt":57262000000,"netIncome":14582000000,"operatingCf":17649000000,"quarter":4,"revenue":166189000000,"roc":29.95,"roe":120.35,"sharesOutstanding":994000000,"year":2025},{"capex":3679000000,"ebitMargin":12.68,"fcf":12646000000,"fcfMargin":7.68,"grossMargin":33.32,"netDebt":63961000000,"netIncome":14156000000,"operatingCf":16325000000,"quarter":1,"revenue":164683000000,"roc":28.75,"roe":110.48,"sharesOutstanding":997000000,"year":2026},{"capex":3717000000,"ebitMargin":12.45,"fcf":14315000000,"fcfMargin":8.59,"grossMargin":33.13,"netDebt":56374000000,"netIncome":14012000000,"operatingCf":18032000000,"quarter":2,"revenue":166592000000,"roc":28.67,"roe":100.99,"sharesOutstanding":996000000,"year":2026},{"capex":3680000000,"ebitMargin":12.43,"fcf":15101000000,"fcfMargin":8.93,"grossMargin":33.21,"netDebt":60482000000,"netIncome":14227000000,"operatingCf":18779000000,"quarter":3,"revenue":169176000000,"roc":28.26,"roe":85.62,"sharesOutstanding":996000000,"year":2026}]}