{"annual":[{"capex":5387000000,"ebitMargin":2.09,"fcf":6652000000,"fcfMargin":6.22,"grossMargin":8.79,"netDebt":-1715000000,"netIncome":596000000,"operatingCf":12039000000,"revenue":107006000000,"roc":7.24,"roe":4.45,"sharesOutstanding":9540000000,"year":2015},{"capex":7804000000,"ebitMargin":3.08,"fcf":9399000000,"fcfMargin":6.91,"grossMargin":35.09,"netDebt":-4121000000,"netIncome":2371000000,"operatingCf":17203000000,"revenue":135987000000,"roc":10.57,"roe":12.29,"sharesOutstanding":9680000000,"year":2016},{"capex":11955000000,"ebitMargin":2.31,"fcf":6410000000,"fcfMargin":3.6,"grossMargin":37.07,"netDebt":17404000000,"netIncome":3033000000,"operatingCf":18365000000,"revenue":177866000000,"roc":5.59,"roe":10.95,"sharesOutstanding":9860000000,"year":2017},{"capex":13427000000,"ebitMargin":5.33,"fcf":17296000000,"fcfMargin":7.43,"grossMargin":40.25,"netDebt":1395000000,"netIncome":10073000000,"operatingCf":30723000000,"revenue":232887000000,"roc":13.18,"roe":23.13,"sharesOutstanding":10000000000,"year":2018},{"capex":16861000000,"ebitMargin":5.18,"fcf":21653000000,"fcfMargin":7.72,"grossMargin":40.99,"netDebt":27113000000,"netIncome":11588000000,"operatingCf":38514000000,"revenue":280522000000,"roc":10.58,"roe":18.67,"sharesOutstanding":10080000000,"year":2019},{"capex":40140000000,"ebitMargin":5.93,"fcf":25924000000,"fcfMargin":6.71,"grossMargin":39.57,"netDebt":42267000000,"netIncome":21331000000,"operatingCf":66064000000,"revenue":386064000000,"roc":11.75,"roe":22.84,"sharesOutstanding":10200000000,"year":2020},{"capex":61053000000,"ebitMargin":5.3,"fcf":-14726000000,"fcfMargin":-3.13,"grossMargin":42.03,"netDebt":80175000000,"netIncome":33364000000,"operatingCf":46327000000,"revenue":469822000000,"roc":8.94,"roe":24.13,"sharesOutstanding":10300000000,"year":2021},{"capex":63645000000,"ebitMargin":2.38,"fcf":-16893000000,"fcfMargin":-3.29,"grossMargin":43.81,"netDebt":86230000000,"netIncome":-2722000000,"operatingCf":46752000000,"revenue":513983000000,"roc":3.99,"roe":-1.86,"sharesOutstanding":10189000000,"year":2022},{"capex":52729000000,"ebitMargin":6.41,"fcf":32217000000,"fcfMargin":5.61,"grossMargin":46.98,"netDebt":62224000000,"netIncome":30425000000,"operatingCf":84946000000,"revenue":574785000000,"roc":10.15,"roe":15.07,"sharesOutstanding":10492000000,"year":2023},{"capex":82999000000,"ebitMargin":10.75,"fcf":32878000000,"fcfMargin":5.15,"grossMargin":48.85,"netDebt":52121000000,"netIncome":59248000000,"operatingCf":115877000000,"revenue":637959000000,"roc":15.4,"roe":20.72,"sharesOutstanding":10721000000,"year":2024},{"capex":131819000000,"ebitMargin":11.16,"fcf":7695000000,"fcfMargin":1.07,"grossMargin":50.29,"netDebt":66177000000,"netIncome":77670000000,"operatingCf":139514000000,"revenue":716924000000,"roc":13.33,"roe":18.89,"sharesOutstanding":10827000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.83,"fcfCagr5y":null,"roeAvg10y":16.48,"roeAvg5y":15.39,"yearsAvailable":20},"quarterly":[{"capex":82999000000,"ebitMargin":10.77,"fcf":32878000000,"fcfMargin":5.15,"grossMargin":48.85,"netDebt":52121000000,"netIncome":59248000000,"operatingCf":115877000000,"quarter":4,"revenue":637959000000,"roc":15.42,"roe":20.72,"sharesOutstanding":10771000000,"year":2024},{"capex":93093000000,"ebitMargin":11.04,"fcf":20810000000,"fcfMargin":3.2,"grossMargin":49.16,"netDebt":67038000000,"netIncome":65944000000,"operatingCf":113903000000,"quarter":1,"revenue":650313000000,"roc":15.37,"roe":21.56,"sharesOutstanding":10793000000,"year":2025},{"capex":107656000000,"ebitMargin":11.37,"fcf":13481000000,"fcfMargin":2.01,"grossMargin":49.61,"netDebt":76198000000,"netIncome":70623000000,"operatingCf":121137000000,"quarter":2,"revenue":670038000000,"roc":15.38,"roe":21.16,"sharesOutstanding":10806000000,"year":2025},{"capex":120131000000,"ebitMargin":11.02,"fcf":10560000000,"fcfMargin":1.53,"grossMargin":50.05,"netDebt":68497000000,"netIncome":76482000000,"operatingCf":130691000000,"quarter":3,"revenue":691330000000,"roc":14.3,"roe":20.69,"sharesOutstanding":10845000000,"year":2025},{"capex":131819000000,"ebitMargin":11.16,"fcf":7695000000,"fcfMargin":1.07,"grossMargin":50.29,"netDebt":66177000000,"netIncome":77670000000,"operatingCf":139514000000,"quarter":4,"revenue":716924000000,"roc":13.33,"roe":18.89,"sharesOutstanding":10863000000,"year":2025},{"capex":151003000000,"ebitMargin":11.5,"fcf":-2472000000,"fcfMargin":-0.33,"grossMargin":50.6,"netDebt":108072000000,"netIncome":90798000000,"operatingCf":148531000000,"quarter":1,"revenue":742776000000,"roc":12.21,"roe":20.55,"sharesOutstanding":10874000000,"year":2026},{"capex":173028000000,"ebitMargin":12.08,"fcf":-11625000000,"fcfMargin":-1.5,"grossMargin":50.77,"netDebt":145019000000,"netIncome":135281000000,"operatingCf":161403000000,"quarter":2,"revenue":775680000000,"roc":10.97,"roe":24.52,"sharesOutstanding":10903000000,"year":2026},{"capex":215192000000,"ebitMargin":13.09,"fcf":-46892000000,"fcfMargin":-5.88,"grossMargin":51.37,"netDebt":216166000000,"netIncome":134779000000,"operatingCf":168300000000,"quarter":3,"revenue":797455000000,"roc":10.59,"roe":21.97,"sharesOutstanding":10929000000,"year":2026}]}