{"annual":[{"capex":1636000000,"ebitMargin":26.37,"fcf":359000000,"fcfMargin":6.17,"grossMargin":38.65,"netDebt":7983000000,"netIncome":585000000,"operatingCf":1995000000,"revenue":5817000000,"roc":14.14,"roe":39.63,"sharesOutstanding":96400000,"year":2015},{"capex":1339000000,"ebitMargin":25.3,"fcf":614000000,"fcfMargin":10.66,"grossMargin":37.78,"netDebt":7478000000,"netIncome":566000000,"operatingCf":1953000000,"revenue":5762000000,"roc":13.5,"roe":34.34,"sharesOutstanding":87800000,"year":2016},{"capex":1889000000,"ebitMargin":24.47,"fcf":341000000,"fcfMargin":5.13,"grossMargin":38.07,"netDebt":9088000000,"netIncome":1346000000,"operatingCf":2230000000,"revenue":6641000000,"roc":12.16,"roe":43.34,"sharesOutstanding":85600000,"year":2017},{"capex":2291000000,"ebitMargin":25.08,"fcf":562000000,"fcfMargin":6.98,"grossMargin":37.98,"netDebt":11704000000,"netIncome":1096000000,"operatingCf":2853000000,"revenue":8047000000,"roc":12.6,"roe":32.21,"sharesOutstanding":83500000,"year":2018},{"capex":2350000000,"ebitMargin":23.22,"fcf":674000000,"fcfMargin":7.21,"grossMargin":34.89,"netDebt":12087000000,"netIncome":1174000000,"operatingCf":3024000000,"revenue":9351000000,"roc":12.94,"roe":30.65,"sharesOutstanding":77710000,"year":2019},{"capex":1158000000,"ebitMargin":21.72,"fcf":1500000000,"fcfMargin":17.58,"grossMargin":33.2,"netDebt":10207000000,"netIncome":890000000,"operatingCf":2658000000,"revenue":8530000000,"roc":11.6,"roe":19.58,"sharesOutstanding":72929000,"year":2020},{"capex":3198000000,"ebitMargin":23.63,"fcf":491000000,"fcfMargin":5.05,"grossMargin":35.97,"netDebt":10364000000,"netIncome":1386000000,"operatingCf":3689000000,"revenue":9716000000,"roc":12.98,"roe":23.13,"sharesOutstanding":72817000,"year":2021},{"capex":3690000000,"ebitMargin":27.76,"fcf":743000000,"fcfMargin":6.38,"grossMargin":39.79,"netDebt":12117000000,"netIncome":2105000000,"operatingCf":4433000000,"revenue":11642000000,"roc":14.87,"roe":29.81,"sharesOutstanding":70973000,"year":2022},{"capex":4070000000,"ebitMargin":26.9,"fcf":634000000,"fcfMargin":4.42,"grossMargin":37.55,"netDebt":12299000000,"netIncome":2424000000,"operatingCf":4704000000,"revenue":14332000000,"roc":17.56,"roe":29.82,"sharesOutstanding":68710000,"year":2023},{"capex":4127000000,"ebitMargin":26.51,"fcf":419000000,"fcfMargin":2.73,"grossMargin":37.23,"netDebt":14332000000,"netIncome":2575000000,"operatingCf":4546000000,"revenue":15345000000,"roc":16.38,"roe":29.87,"sharesOutstanding":66567000,"year":2024},{"capex":4528000000,"ebitMargin":24.68,"fcf":662000000,"fcfMargin":4.11,"grossMargin":35.44,"netDebt":16018000000,"netIncome":2494000000,"operatingCf":5190000000,"revenue":16099000000,"roc":15.26,"roe":27.81,"sharesOutstanding":64599999,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":3.39,"fcfCagr5y":-14.4,"roeAvg10y":30.06,"roeAvg5y":28.09,"yearsAvailable":20},"quarterly":[{"capex":4127000000,"ebitMargin":26.51,"fcf":419000000,"fcfMargin":2.73,"grossMargin":37.23,"netDebt":14332000000,"netIncome":2575000000,"operatingCf":4546000000,"quarter":4,"revenue":15345000000,"roc":16.38,"roe":29.87,"sharesOutstanding":66185000,"year":2024},{"capex":4303000000,"ebitMargin":25.8,"fcf":639000000,"fcfMargin":4.1,"grossMargin":36.67,"netDebt":13451000000,"netIncome":2551000000,"operatingCf":4942000000,"quarter":1,"revenue":15579000000,"roc":16.57,"roe":29.02,"sharesOutstanding":65435000,"year":2025},{"capex":4399000000,"ebitMargin":25.51,"fcf":606000000,"fcfMargin":3.85,"grossMargin":36.38,"netDebt":13907000000,"netIncome":2537000000,"operatingCf":5005000000,"quarter":2,"revenue":15749000000,"roc":16,"roe":28.08,"sharesOutstanding":64947000,"year":2025},{"capex":4532000000,"ebitMargin":25.08,"fcf":450000000,"fcfMargin":2.81,"grossMargin":35.94,"netDebt":14700000000,"netIncome":2530000000,"operatingCf":4982000000,"quarter":3,"revenue":15986000000,"roc":15.51,"roe":28.11,"sharesOutstanding":64275999,"year":2025},{"capex":4528000000,"ebitMargin":24.68,"fcf":662000000,"fcfMargin":4.11,"grossMargin":35.44,"netDebt":16018000000,"netIncome":2494000000,"operatingCf":5190000000,"quarter":4,"revenue":16099000000,"roc":15.26,"roe":27.81,"sharesOutstanding":63600000,"year":2025},{"capex":4616000000,"ebitMargin":24.67,"fcf":663000000,"fcfMargin":4.05,"grossMargin":36.25,"netDebt":14863000000,"netIncome":2507000000,"operatingCf":5279000000,"quarter":1,"revenue":16365000000,"roc":15.67,"roe":27.95,"sharesOutstanding":63600000,"year":2026},{"capex":5110000000,"ebitMargin":24.79,"fcf":632000000,"fcfMargin":3.75,"grossMargin":37.07,"netDebt":15273000000,"netIncome":2638000000,"operatingCf":5742000000,"quarter":2,"revenue":16832000000,"roc":15.68,"roe":28.6,"sharesOutstanding":63600000,"year":2026},{"capex":5298000000,"ebitMargin":25.54,"fcf":892000000,"fcfMargin":5.1,"grossMargin":38.47,"netDebt":15714000000,"netIncome":2857000000,"operatingCf":6190000000,"quarter":3,"revenue":17496000000,"roc":16.08,"roe":29.47,"sharesOutstanding":62263000,"year":2026}]}