{"annual":[{"capex":2379000000,"ebitMargin":13.14,"fcf":5051000000,"fcfMargin":8.65,"grossMargin":46.84,"netDebt":12079000000,"netIncome":4844000000,"operatingCf":7430000000,"revenue":58363000000,"roc":27.77,"roe":196.11,"sharesOutstanding":906000000,"year":2015},{"capex":2965000000,"ebitMargin":8.98,"fcf":3508000000,"fcfMargin":5.76,"grossMargin":8.98,"netDebt":8918000000,"netIncome":3431000000,"operatingCf":6473000000,"revenue":60906000000,"roc":19.15,"roe":799.77,"sharesOutstanding":887000000,"year":2016},{"capex":5227000000,"ebitMargin":11.43,"fcf":-3748000000,"fcfMargin":-5.69,"grossMargin":11.43,"netDebt":16958000000,"netIncome":4910000000,"operatingCf":1479000000,"revenue":65872000000,"roc":23.03,"roe":476.7,"sharesOutstanding":875000000,"year":2017},{"capex":6283000000,"ebitMargin":9.84,"fcf":6428000000,"fcfMargin":8.94,"grossMargin":19.7,"netDebt":15706000000,"netIncome":4791000000,"operatingCf":12711000000,"revenue":71911000000,"roc":19.93,"roe":157.75,"sharesOutstanding":870000000,"year":2018},{"capex":6380000000,"ebitMargin":10.66,"fcf":2259000000,"fcfMargin":3.06,"grossMargin":21.77,"netDebt":16580000000,"netIncome":4440000000,"operatingCf":8639000000,"revenue":73917000000,"roc":18.56,"roe":135.24,"sharesOutstanding":869000000,"year":2019},{"capex":5412000000,"ebitMargin":9.28,"fcf":5047000000,"fcfMargin":5.98,"grossMargin":25.8,"netDebt":21844000000,"netIncome":1343000000,"operatingCf":10459000000,"revenue":84432000000,"roc":17.26,"roe":204.41,"sharesOutstanding":871000000,"year":2020},{"capex":4194000000,"ebitMargin":13.48,"fcf":10813000000,"fcfMargin":11.12,"grossMargin":17.93,"netDebt":15273000000,"netIncome":12890000000,"operatingCf":15007000000,"revenue":97204000000,"roc":25.29,"roe":90.44,"sharesOutstanding":878000000,"year":2021},{"capex":4769000000,"ebitMargin":12.96,"fcf":9335000000,"fcfMargin":9.33,"grossMargin":20.07,"netDebt":17919000000,"netIncome":11548000000,"operatingCf":14104000000,"revenue":100034000000,"roc":24.48,"roe":58.36,"sharesOutstanding":871000000,"year":2022},{"capex":5158000000,"ebitMargin":10.33,"fcf":5080000000,"fcfMargin":5.6,"grossMargin":19.51,"netDebt":23560000000,"netIncome":6708000000,"operatingCf":10238000000,"revenue":90745000000,"roc":17.62,"roe":38.76,"sharesOutstanding":860000000,"year":2023},{"capex":3909000000,"ebitMargin":9.56,"fcf":6213000000,"fcfMargin":6.84,"grossMargin":18.77,"netDebt":19540000000,"netIncome":5782000000,"operatingCf":10122000000,"revenue":90894000000,"roc":16.19,"roe":34.59,"sharesOutstanding":856000000,"year":2024},{"capex":3685000000,"ebitMargin":8.87,"fcf":4765000000,"fcfMargin":5.37,"grossMargin":18.08,"netDebt":22703000000,"netIncome":5572000000,"operatingCf":8450000000,"revenue":88661000000,"roc":13.69,"roe":34.34,"sharesOutstanding":850000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":16.26,"fcfCagr5y":-13.94,"roeAvg10y":203.04,"roeAvg5y":51.3,"yearsAvailable":20},"quarterly":[{"capex":3909000000,"ebitMargin":9.6,"fcf":6213000000,"fcfMargin":6.84,"grossMargin":18.04,"netDebt":19540000000,"netIncome":5782000000,"operatingCf":10122000000,"quarter":4,"revenue":90894000000,"roc":16.28,"roe":34.59,"sharesOutstanding":858000000,"year":2024},{"capex":3750000000,"ebitMargin":9.57,"fcf":5374000000,"fcfMargin":5.92,"grossMargin":18.18,"netDebt":20792000000,"netIncome":5856000000,"operatingCf":9124000000,"quarter":1,"revenue":90775000000,"roc":16.46,"roe":37.39,"sharesOutstanding":850000000,"year":2025},{"capex":3940000000,"ebitMargin":9.51,"fcf":3539000000,"fcfMargin":3.92,"grossMargin":18.29,"netDebt":22715000000,"netIncome":5730000000,"operatingCf":7479000000,"quarter":2,"revenue":90225000000,"roc":15.14,"roe":36.38,"sharesOutstanding":847000000,"year":2025},{"capex":4067000000,"ebitMargin":9.26,"fcf":4396000000,"fcfMargin":4.92,"grossMargin":18.12,"netDebt":22447000000,"netIncome":5502000000,"operatingCf":8463000000,"quarter":3,"revenue":89425000000,"roc":14.56,"roe":34.77,"sharesOutstanding":848000000,"year":2025},{"capex":3685000000,"ebitMargin":8.87,"fcf":4765000000,"fcfMargin":5.37,"grossMargin":18.08,"netDebt":22703000000,"netIncome":5572000000,"operatingCf":8450000000,"quarter":4,"revenue":88661000000,"roc":13.69,"roe":34.34,"sharesOutstanding":853000000,"year":2025},{"capex":3840000000,"ebitMargin":8.46,"fcf":4516000000,"fcfMargin":5.11,"grossMargin":17.79,"netDebt":22860000000,"netIncome":5249000000,"operatingCf":8356000000,"quarter":1,"revenue":88317000000,"roc":13.07,"roe":33.3,"sharesOutstanding":850000000,"year":2026},{"capex":3410000000,"ebitMargin":7.31,"fcf":5485000000,"fcfMargin":6.1,"grossMargin":16.63,"netDebt":24020000000,"netIncome":4570000000,"operatingCf":8895000000,"quarter":2,"revenue":89930000000,"roc":11.66,"roe":30.33,"sharesOutstanding":851000000,"year":2026},{"capex":2937000000,"ebitMargin":7.13,"fcf":6379000000,"fcfMargin":6.98,"grossMargin":17.93,"netDebt":23453000000,"netIncome":4422000000,"operatingCf":9316000000,"quarter":3,"revenue":91368000000,"roc":11.4,"roe":29.49,"sharesOutstanding":852000000,"year":2026}]}