{"annual":[{"capex":2367000000,"ebitMargin":6.18,"fcf":6172000000,"fcfMargin":4.03,"grossMargin":17.31,"netDebt":25005000000,"netIncome":5237000000,"operatingCf":8539000000,"revenue":153290000000,"roc":13.68,"roe":14.08,"sharesOutstanding":1126000000,"year":2015},{"capex":2224000000,"ebitMargin":5.85,"fcf":7917000000,"fcfMargin":4.46,"grossMargin":16.24,"netDebt":24160000000,"netIncome":5317000000,"operatingCf":10141000000,"revenue":177546000000,"roc":15.23,"roe":14.44,"sharesOutstanding":1079000000,"year":2016},{"capex":1918000000,"ebitMargin":5.16,"fcf":6089000000,"fcfMargin":3.3,"grossMargin":15.44,"netDebt":25306000000,"netIncome":6622000000,"operatingCf":8007000000,"revenue":184786000000,"roc":14.79,"roe":17.57,"sharesOutstanding":1024000000,"year":2017},{"capex":2037000000,"ebitMargin":2.07,"fcf":6828000000,"fcfMargin":3.51,"grossMargin":16.21,"netDebt":69370000000,"netIncome":-594000000,"operatingCf":8865000000,"revenue":194579000000,"roc":2.64,"roe":-1.02,"sharesOutstanding":1044000000,"year":2018},{"capex":2457000000,"ebitMargin":4.67,"fcf":10391000000,"fcfMargin":4.05,"grossMargin":17.73,"netDebt":83319000000,"netIncome":6634000000,"operatingCf":12848000000,"revenue":256776000000,"roc":7.09,"roe":10.39,"sharesOutstanding":1305000000,"year":2019},{"capex":2437000000,"ebitMargin":5.18,"fcf":13428000000,"fcfMargin":5,"grossMargin":18.25,"netDebt":77188000000,"netIncome":7179000000,"operatingCf":15865000000,"revenue":268706000000,"roc":8.25,"roe":10.35,"sharesOutstanding":1314000000,"year":2020},{"capex":2520000000,"ebitMargin":4.56,"fcf":15745000000,"fcfMargin":5.39,"grossMargin":17.84,"netDebt":66591000000,"netIncome":8001000000,"operatingCf":18265000000,"revenue":292111000000,"roc":8.06,"roe":10.66,"sharesOutstanding":1329000000,"year":2021},{"capex":2727000000,"ebitMargin":2.47,"fcf":13450000000,"fcfMargin":4.17,"grossMargin":16.9,"netDebt":57787000000,"netIncome":4311000000,"operatingCf":16177000000,"revenue":322467000000,"roc":5.01,"roe":6.03,"sharesOutstanding":1323000000,"year":2022},{"capex":3031000000,"ebitMargin":3.84,"fcf":10395000000,"fcfMargin":2.91,"grossMargin":15.21,"netDebt":71189000000,"netIncome":8344000000,"operatingCf":13426000000,"revenue":357776000000,"roc":8.06,"roe":10.91,"sharesOutstanding":1290000000,"year":2023},{"capex":2781000000,"ebitMargin":2.28,"fcf":6326000000,"fcfMargin":1.7,"grossMargin":13.79,"netDebt":74334000000,"netIncome":4614000000,"operatingCf":9107000000,"revenue":372809000000,"roc":5.05,"roe":6.11,"sharesOutstanding":1262000000,"year":2024},{"capex":2832000000,"ebitMargin":2.58,"fcf":7807000000,"fcfMargin":1.94,"grossMargin":13.77,"netDebt":85081000000,"netIncome":1768000000,"operatingCf":10639000000,"revenue":402067000000,"roc":6.02,"roe":2.35,"sharesOutstanding":1271000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.47,"fcfCagr5y":-16.82,"roeAvg10y":8.78,"roeAvg5y":7.21,"yearsAvailable":20},"quarterly":[{"capex":2924000000,"ebitMargin":2.58,"fcf":1687000000,"fcfMargin":0.46,"grossMargin":14.2,"netDebt":75829000000,"netIncome":5016000000,"operatingCf":4611000000,"quarter":3,"revenue":368912000000,"roc":5.67,"roe":6.69,"sharesOutstanding":1259000000,"year":2024},{"capex":2781000000,"ebitMargin":2.28,"fcf":6326000000,"fcfMargin":1.7,"grossMargin":13.79,"netDebt":74334000000,"netIncome":4614000000,"operatingCf":9107000000,"quarter":4,"revenue":372809000000,"roc":5.05,"roe":6.11,"sharesOutstanding":1261000000,"year":2024},{"capex":2819000000,"ebitMargin":2.54,"fcf":5941000000,"fcfMargin":1.57,"grossMargin":14.05,"netDebt":71137000000,"netIncome":5280000000,"operatingCf":8760000000,"quarter":1,"revenue":378960000000,"roc":5.77,"roe":6.86,"sharesOutstanding":1264000000,"year":2025},{"capex":2788000000,"ebitMargin":2.32,"fcf":4780000000,"fcfMargin":1.24,"grossMargin":13.82,"netDebt":70937000000,"netIncome":4531000000,"operatingCf":7568000000,"quarter":2,"revenue":386641000000,"roc":5.45,"roe":5.86,"sharesOutstanding":1270000000,"year":2025},{"capex":2816000000,"ebitMargin":1.25,"fcf":6293000000,"fcfMargin":1.6,"grossMargin":13.88,"netDebt":72654000000,"netIncome":469000000,"operatingCf":9109000000,"quarter":3,"revenue":394084000000,"roc":3.02,"roe":0.64,"sharesOutstanding":1269000000,"year":2025},{"capex":2832000000,"ebitMargin":1.16,"fcf":7807000000,"fcfMargin":1.94,"grossMargin":13.77,"netDebt":85081000000,"netIncome":1768000000,"operatingCf":10639000000,"quarter":4,"revenue":402067000000,"roc":2.7,"roe":2.35,"sharesOutstanding":1277000000,"year":2025},{"capex":2938000000,"ebitMargin":1.46,"fcf":7394000000,"fcfMargin":1.81,"grossMargin":13.87,"netDebt":68803000000,"netIncome":2932000000,"operatingCf":10332000000,"quarter":1,"revenue":407905000000,"roc":3.58,"roe":3.79,"sharesOutstanding":1279000000,"year":2026},{"capex":3022000000,"ebitMargin":2,"fcf":11758000000,"fcfMargin":2.83,"grossMargin":14.15,"netDebt":64977000000,"netIncome":4906000000,"operatingCf":14780000000,"quarter":2,"revenue":415086000000,"roc":4.97,"roe":6.16,"sharesOutstanding":1283000000,"year":2026}]}