{"annual":[{"capex":601000000,"ebitMargin":28.02,"fcf":3526000000,"fcfMargin":23.33,"grossMargin":96.96,"netDebt":-97291000000,"netIncome":3158000000,"operatingCf":4127000000,"revenue":15113000000,"roc":5.58,"roe":8.3,"sharesOutstanding":1112511000,"year":2015},{"capex":825000000,"ebitMargin":30.95,"fcf":5421000000,"fcfMargin":35.5,"grossMargin":97.21,"netDebt":-41989000000,"netIncome":3547000000,"operatingCf":6246000000,"revenue":15269000000,"roc":5.95,"roe":9.14,"sharesOutstanding":1072013000,"year":2016},{"capex":1197000000,"ebitMargin":28.46,"fcf":3444000000,"fcfMargin":21.26,"grossMargin":93.52,"netDebt":-59626000000,"netIncome":4090000000,"operatingCf":4667000000,"revenue":16198000000,"roc":5.25,"roe":9.91,"sharesOutstanding":1040290000,"year":2017},{"capex":1108000000,"ebitMargin":27.61,"fcf":4888000000,"fcfMargin":25.99,"grossMargin":85.06,"netDebt":-39428000000,"netIncome":4266000000,"operatingCf":5996000000,"revenue":18807000000,"roc":5.97,"roe":10.5,"sharesOutstanding":1040290000,"year":2018},{"capex":1210000000,"ebitMargin":27.32,"fcf":-1114000000,"fcfMargin":-5.45,"grossMargin":78.8,"netDebt":-71223000000,"netIncome":4441000000,"operatingCf":96000000,"revenue":20448000000,"roc":6.48,"roe":10.71,"sharesOutstanding":943109000,"year":2019},{"capex":1222000000,"ebitMargin":26.91,"fcf":3816000000,"fcfMargin":22.98,"grossMargin":91.16,"netDebt":-124521000000,"netIncome":3617000000,"operatingCf":5038000000,"revenue":16604000000,"roc":5,"roe":7.9,"sharesOutstanding":892514000,"year":2020},{"capex":1215000000,"ebitMargin":29.31,"fcf":1623000000,"fcfMargin":10.23,"grossMargin":100.03,"netDebt":-83090000000,"netIncome":3759000000,"operatingCf":2838000000,"revenue":15860000000,"roc":5.44,"roe":8.73,"sharesOutstanding":856359000,"year":2021},{"capex":1346000000,"ebitMargin":17.58,"fcf":13722000000,"fcfMargin":69.3,"grossMargin":81.55,"netDebt":-64165000000,"netIncome":2556000000,"operatingCf":15068000000,"revenue":19800000000,"roc":3.93,"roe":6.27,"sharesOutstanding":814795000,"year":2022},{"capex":1220000000,"ebitMargin":12.67,"fcf":4692000000,"fcfMargin":13.89,"grossMargin":51.4,"netDebt":-78948000000,"netIncome":3302000000,"operatingCf":5912000000,"revenue":33791000000,"roc":4.72,"roe":8.1,"sharesOutstanding":787798000,"year":2023},{"capex":1469000000,"ebitMargin":14.79,"fcf":-782000000,"fcfMargin":-1.98,"grossMargin":45.98,"netDebt":-56493000000,"netIncome":4530000000,"operatingCf":687000000,"revenue":39553000000,"roc":6.49,"roe":10.96,"sharesOutstanding":748101000,"year":2024},{"capex":1553000000,"ebitMargin":17.45,"fcf":5177000000,"fcfMargin":12.8,"grossMargin":48.94,"netDebt":-97641000000,"netIncome":5549000000,"operatingCf":6730000000,"revenue":40441000000,"roc":8.26,"roe":12.52,"sharesOutstanding":704737000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-3.8,"fcfCagr5y":-22.02,"roeAvg10y":9.47,"roeAvg5y":9.32,"yearsAvailable":20},"quarterly":[{"capex":1469000000,"ebitMargin":14.79,"fcf":-782000000,"fcfMargin":-1.98,"grossMargin":45.98,"netDebt":-56493000000,"netIncome":4530000000,"operatingCf":687000000,"quarter":4,"revenue":39553000000,"roc":6.49,"roe":10.96,"sharesOutstanding":733720000,"year":2024},{"capex":1490000000,"ebitMargin":15.22,"fcf":2289000000,"fcfMargin":5.76,"grossMargin":46.46,"netDebt":-68139000000,"netIncome":4725000000,"operatingCf":3779000000,"quarter":1,"revenue":39717000000,"roc":6.74,"roe":10.96,"sharesOutstanding":727398000,"year":2025},{"capex":1467000000,"ebitMargin":15.81,"fcf":2380000000,"fcfMargin":5.92,"grossMargin":47.07,"netDebt":-90019000000,"netIncome":4980000000,"operatingCf":3847000000,"quarter":2,"revenue":40210000000,"roc":6.34,"roe":11.33,"sharesOutstanding":720007000,"year":2025},{"capex":1530000000,"ebitMargin":16.54,"fcf":1565000000,"fcfMargin":3.87,"grossMargin":48.01,"netDebt":-68342000000,"netIncome":5243000000,"operatingCf":3095000000,"quarter":3,"revenue":40407000000,"roc":7.01,"roe":11.95,"sharesOutstanding":704737000,"year":2025},{"capex":1553000000,"ebitMargin":17.45,"fcf":5177000000,"fcfMargin":12.8,"grossMargin":48.94,"netDebt":-97641000000,"netIncome":5549000000,"operatingCf":6730000000,"quarter":4,"revenue":40441000000,"roc":8.26,"roe":12.52,"sharesOutstanding":704737000,"year":2025},{"capex":1850000000,"ebitMargin":18.58,"fcf":1455000000,"fcfMargin":3.58,"grossMargin":50.52,"netDebt":-133775000000,"netIncome":5961000000,"operatingCf":3305000000,"quarter":1,"revenue":40653000000,"roc":8.18,"roe":13.31,"sharesOutstanding":698164000,"year":2026},{"capex":1978000000,"ebitMargin":19.71,"fcf":1592000000,"fcfMargin":3.93,"grossMargin":52.52,"netDebt":-97461000000,"netIncome":6299000000,"operatingCf":3570000000,"quarter":2,"revenue":40481000000,"roc":7.06,"roe":14.1,"sharesOutstanding":698164000,"year":2026},{"capex":null,"ebitMargin":23.22,"fcf":null,"fcfMargin":null,"grossMargin":61.26,"netDebt":-62120000000,"netIncome":6544000000,"operatingCf":null,"quarter":3,"revenue":35798000000,"roc":9.2,"roe":15.02,"sharesOutstanding":686913000,"year":2026}]}