{"annual":[{"capex":19218000000,"ebitMargin":18.19,"fcf":16662000000,"fcfMargin":11.35,"grossMargin":39.33,"netDebt":121030000000,"netIncome":13345000000,"operatingCf":35880000000,"revenue":146801000000,"roc":7.53,"roe":10.88,"sharesOutstanding":5646000000,"year":2015},{"capex":21516000000,"ebitMargin":15.8,"fcf":17828000000,"fcfMargin":10.88,"grossMargin":37.28,"netDebt":117725000000,"netIncome":12976000000,"operatingCf":39344000000,"revenue":163786000000,"roc":7.32,"roe":10.54,"sharesOutstanding":6189000000,"year":2016},{"capex":20647000000,"ebitMargin":14.64,"fcf":17363000000,"fcfMargin":10.81,"grossMargin":36.34,"netDebt":113848000000,"netIncome":29450000000,"operatingCf":38010000000,"revenue":160546000000,"roc":6.48,"roe":20.91,"sharesOutstanding":6183000000,"year":2017},{"capex":20758000000,"ebitMargin":15.98,"fcf":22844000000,"fcfMargin":13.38,"grossMargin":36.87,"netDebt":171301000000,"netIncome":19370000000,"operatingCf":43602000000,"revenue":170756000000,"roc":5.84,"roe":10.52,"sharesOutstanding":6806000000,"year":2018},{"capex":19435000000,"ebitMargin":16.76,"fcf":29233000000,"fcfMargin":16.13,"grossMargin":38.03,"netDebt":172821000000,"netIncome":13903000000,"operatingCf":48668000000,"revenue":181193000000,"roc":6.29,"roe":7.55,"sharesOutstanding":7348000000,"year":2019},{"capex":15675000000,"ebitMargin":14.97,"fcf":27455000000,"fcfMargin":15.98,"grossMargin":36.87,"netDebt":169896000000,"netIncome":-5176000000,"operatingCf":43130000000,"revenue":171760000000,"roc":5.56,"roe":-3.2,"sharesOutstanding":7183000000,"year":2020},{"capex":16527000000,"ebitMargin":19.32,"fcf":25430000000,"fcfMargin":18.97,"grossMargin":54.93,"netDebt":176609000000,"netIncome":20081000000,"operatingCf":41957000000,"revenue":134038000000,"roc":5.81,"roe":12.07,"sharesOutstanding":7503000000,"year":2021},{"capex":19626000000,"ebitMargin":-3.8,"fcf":12397000000,"fcfMargin":10.27,"grossMargin":57.89,"netDebt":150978000000,"netIncome":-8524000000,"operatingCf":32023000000,"revenue":120741000000,"roc":-1.32,"roe":-8.74,"sharesOutstanding":7587000000,"year":2022},{"capex":17853000000,"ebitMargin":20.23,"fcf":20461000000,"fcfMargin":16.71,"grossMargin":43.72,"netDebt":148177000000,"netIncome":14400000000,"operatingCf":38314000000,"revenue":122428000000,"roc":6.96,"roe":13.94,"sharesOutstanding":7258000000,"year":2023},{"capex":20263000000,"ebitMargin":19.83,"fcf":18508000000,"fcfMargin":15.13,"grossMargin":42.94,"netDebt":137625000000,"netIncome":10948000000,"operatingCf":38771000000,"revenue":122336000000,"roc":6.97,"roe":10.49,"sharesOutstanding":7204000000,"year":2024},{"capex":20842000000,"ebitMargin":19.9,"fcf":19442000000,"fcfMargin":15.47,"grossMargin":59.55,"netDebt":155752000000,"netIncome":21889000000,"operatingCf":40284000000,"revenue":125648000000,"roc":6.82,"roe":19.8,"sharesOutstanding":7179000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.5,"fcfCagr5y":-3.64,"roeAvg10y":9.39,"roeAvg5y":9.51,"yearsAvailable":20},"quarterly":[{"capex":20263000000,"ebitMargin":19.83,"fcf":18508000000,"fcfMargin":15.13,"grossMargin":42.94,"netDebt":137625000000,"netIncome":10948000000,"operatingCf":38771000000,"quarter":4,"revenue":122336000000,"roc":6.97,"roe":10.49,"sharesOutstanding":7206000000,"year":2024},{"capex":20782000000,"ebitMargin":19.5,"fcf":19491000000,"fcfMargin":15.85,"grossMargin":47.26,"netDebt":136709000000,"netIncome":11854000000,"operatingCf":40273000000,"quarter":1,"revenue":122934000000,"roc":6.86,"roe":11.43,"sharesOutstanding":7223000000,"year":2025},{"capex":21319000000,"ebitMargin":19.5,"fcf":19624000000,"fcfMargin":15.83,"grossMargin":51.23,"netDebt":139574000000,"netIncome":12757000000,"operatingCf":40943000000,"quarter":2,"revenue":123984000000,"roc":6.77,"roe":12.12,"sharesOutstanding":7219000000,"year":2025},{"capex":20904000000,"ebitMargin":19.06,"fcf":19956000000,"fcfMargin":16.03,"grossMargin":55.36,"netDebt":138221000000,"netIncome":22245000000,"operatingCf":40860000000,"quarter":3,"revenue":124480000000,"roc":6.42,"roe":20.09,"sharesOutstanding":7169000000,"year":2025},{"capex":20842000000,"ebitMargin":18.73,"fcf":19442000000,"fcfMargin":15.47,"grossMargin":55.21,"netDebt":155752000000,"netIncome":21889000000,"operatingCf":40284000000,"quarter":4,"revenue":125648000000,"roc":6.42,"roe":19.8,"sharesOutstanding":7179000000,"year":2025},{"capex":21442000000,"ebitMargin":19.31,"fcf":17350000000,"fcfMargin":13.71,"grossMargin":55.1,"netDebt":152161000000,"netIncome":21367000000,"operatingCf":38792000000,"quarter":1,"revenue":126528000000,"roc":6.59,"roe":19.48,"sharesOutstanding":7027000000,"year":2026},{"capex":22245000000,"ebitMargin":19.63,"fcf":17654000000,"fcfMargin":13.87,"grossMargin":55.43,"netDebt":145318000000,"netIncome":21494000000,"operatingCf":39899000000,"quarter":2,"revenue":127239000000,"roc":6.66,"roe":19.46,"sharesOutstanding":6946000000,"year":2026},{"capex":22419000000,"ebitMargin":17.81,"fcf":17847000000,"fcfMargin":13.85,"grossMargin":55.5,"netDebt":167380000000,"netIncome":13071000000,"operatingCf":40266000000,"quarter":3,"revenue":128852000000,"roc":5.95,"roe":12.24,"sharesOutstanding":6844000000,"year":2026}]}