{"annual":[{"capex":3054000000,"ebitMargin":20.86,"fcf":223000000,"fcfMargin":1.78,"grossMargin":36.51,"netDebt":13330000000,"netIncome":1193000000,"operatingCf":3277000000,"revenue":12524000000,"roc":6.39,"roe":9.14,"sharesOutstanding":294400000,"year":2015},{"capex":3680000000,"ebitMargin":22.18,"fcf":-221000000,"fcfMargin":-1.83,"grossMargin":39.21,"netDebt":15052000000,"netIncome":1245000000,"operatingCf":3459000000,"revenue":12066000000,"roc":6.03,"roe":8.71,"sharesOutstanding":301900000,"year":2016},{"capex":3443000000,"ebitMargin":22.99,"fcf":-76000000,"fcfMargin":-0.63,"grossMargin":67.2,"netDebt":15809000000,"netIncome":1525000000,"operatingCf":3367000000,"revenue":12028000000,"roc":6.4,"roe":9.89,"sharesOutstanding":308800000,"year":2017},{"capex":3497000000,"ebitMargin":20.54,"fcf":-802000000,"fcfMargin":-6.5,"grossMargin":64.66,"netDebt":19816000000,"netIncome":1382000000,"operatingCf":2695000000,"revenue":12333000000,"roc":5.31,"roe":8.26,"sharesOutstanding":312900000,"year":2018},{"capex":3486000000,"ebitMargin":21.13,"fcf":-352000000,"fcfMargin":-2.81,"grossMargin":65.8,"netDebt":21558000000,"netIncome":1343000000,"operatingCf":3134000000,"revenue":12549000000,"roc":5.12,"roe":7.45,"sharesOutstanding":329500000,"year":2019},{"capex":3909000000,"ebitMargin":21.67,"fcf":-1711000000,"fcfMargin":-13.98,"grossMargin":65.9,"netDebt":23807000000,"netIncome":1101000000,"operatingCf":2198000000,"revenue":12239000000,"roc":4.77,"roe":5.84,"sharesOutstanding":335700000,"year":2020},{"capex":3953000000,"ebitMargin":20.48,"fcf":-1220000000,"fcfMargin":-8.92,"grossMargin":65.01,"netDebt":24370000000,"netIncome":1346000000,"operatingCf":2733000000,"revenue":13673000000,"roc":4.85,"roe":6.72,"sharesOutstanding":349400000,"year":2021},{"capex":4168000000,"ebitMargin":16.69,"fcf":-233000000,"fcfMargin":-1.49,"grossMargin":60.98,"netDebt":23133000000,"netIncome":1660000000,"operatingCf":3935000000,"revenue":15665000000,"roc":4.53,"roe":8.02,"sharesOutstanding":355800000,"year":2022},{"capex":4494000000,"ebitMargin":15.77,"fcf":-2338000000,"fcfMargin":-15.96,"grossMargin":61.17,"netDebt":23821000000,"netIncome":2519000000,"operatingCf":2156000000,"revenue":14646000000,"roc":3.86,"roe":11.91,"sharesOutstanding":349300000,"year":2023},{"capex":4771000000,"ebitMargin":17.91,"fcf":-1157000000,"fcfMargin":-7.58,"grossMargin":63.99,"netDebt":26501000000,"netIncome":1820000000,"operatingCf":3614000000,"revenue":15256000000,"roc":4.26,"roe":8.29,"sharesOutstanding":347300000,"year":2024},{"capex":4764000000,"ebitMargin":17.32,"fcf":36000000,"fcfMargin":0.21,"grossMargin":62.02,"netDebt":27124000000,"netIncome":2023000000,"operatingCf":4800000000,"revenue":16918000000,"roc":4.31,"roe":8.36,"sharesOutstanding":358700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":8.35,"roeAvg5y":8.66,"yearsAvailable":20},"quarterly":[{"capex":4789000000,"ebitMargin":17.79,"fcf":-1510000000,"fcfMargin":-10.04,"grossMargin":61.52,"netDebt":26200000000,"netIncome":1844000000,"operatingCf":3279000000,"quarter":3,"revenue":15036000000,"roc":4.27,"roe":8.42,"sharesOutstanding":347500000,"year":2024},{"capex":4771000000,"ebitMargin":17.91,"fcf":-1157000000,"fcfMargin":-7.58,"grossMargin":63.97,"netDebt":26501000000,"netIncome":1820000000,"operatingCf":3614000000,"quarter":4,"revenue":15261000000,"roc":4.26,"roe":8.29,"sharesOutstanding":347800000,"year":2024},{"capex":4689000000,"ebitMargin":17.85,"fcf":-811000000,"fcfMargin":-5.14,"grossMargin":63.69,"netDebt":25856000000,"netIncome":1891000000,"operatingCf":3878000000,"quarter":1,"revenue":15779000000,"roc":4.27,"roe":7.95,"sharesOutstanding":351300000,"year":2025},{"capex":4796000000,"ebitMargin":17.65,"fcf":-278000000,"fcfMargin":-1.72,"grossMargin":62.85,"netDebt":25585000000,"netIncome":1935000000,"operatingCf":4518000000,"quarter":2,"revenue":16154000000,"roc":4.32,"roe":8.15,"sharesOutstanding":361700000,"year":2025},{"capex":6080000000,"ebitMargin":17.82,"fcf":3392000000,"fcfMargin":20.44,"grossMargin":62.28,"netDebt":26494000000,"netIncome":2035000000,"operatingCf":4630000000,"quarter":3,"revenue":16592000000,"roc":4.43,"roe":8.42,"sharesOutstanding":361900000,"year":2025},{"capex":6146000000,"ebitMargin":17.32,"fcf":3496000000,"fcfMargin":20.66,"grossMargin":62.02,"netDebt":27124000000,"netIncome":2022000000,"operatingCf":4800000000,"quarter":4,"revenue":16918000000,"roc":4.31,"roe":8.36,"sharesOutstanding":362200000,"year":2025},{"capex":6164000000,"ebitMargin":17.33,"fcf":2815000000,"fcfMargin":16.35,"grossMargin":61.69,"netDebt":27030000000,"netIncome":2155000000,"operatingCf":4137000000,"quarter":1,"revenue":17215000000,"roc":4.29,"roe":8.42,"sharesOutstanding":364400000,"year":2026},{"capex":6071000000,"ebitMargin":17.98,"fcf":5072000000,"fcfMargin":28.67,"grossMargin":61.56,"netDebt":26850000000,"netIncome":2217000000,"operatingCf":3955000000,"quarter":2,"revenue":17689000000,"roc":4.47,"roe":8.62,"sharesOutstanding":370000000,"year":2026}]}