{"annual":[{"capex":5993000000,"ebitMargin":30.27,"fcf":-1518000000,"fcfMargin":-12.99,"grossMargin":46.92,"netDebt":28195000000,"netIncome":1899000000,"operatingCf":4475000000,"revenue":11683000000,"roc":6.98,"roe":15,"sharesOutstanding":593700000,"year":2015},{"capex":6125000000,"ebitMargin":29.38,"fcf":-1998000000,"fcfMargin":-17.02,"grossMargin":47.43,"netDebt":34834000000,"netIncome":2123000000,"operatingCf":4127000000,"revenue":11737000000,"roc":5.43,"roe":14.54,"sharesOutstanding":628000000,"year":2016},{"capex":5909000000,"ebitMargin":31.28,"fcf":-1407000000,"fcfMargin":-11.18,"grossMargin":50.68,"netDebt":37204000000,"netIncome":2999000000,"operatingCf":4502000000,"revenue":12586000000,"roc":5.88,"roe":17.5,"sharesOutstanding":636000000,"year":2017},{"capex":4405000000,"ebitMargin":26.9,"fcf":368000000,"fcfMargin":3.29,"grossMargin":44.65,"netDebt":34907000000,"netIncome":2447000000,"operatingCf":4773000000,"revenue":11199000000,"roc":4.29,"roe":12.17,"sharesOutstanding":681000000,"year":2018},{"capex":4980000000,"ebitMargin":10.72,"fcf":224000000,"fcfMargin":1.56,"grossMargin":42.21,"netDebt":32279000000,"netIncome":1358000000,"operatingCf":5204000000,"revenue":14401000000,"roc":1.64,"roe":4.24,"sharesOutstanding":808900000,"year":2019},{"capex":6020000000,"ebitMargin":14.5,"fcf":-793000000,"fcfMargin":-5.6,"grossMargin":51.52,"netDebt":36842000000,"netIncome":-401000000,"operatingCf":5227000000,"revenue":14172000000,"roc":2.42,"roe":-1.54,"sharesOutstanding":831000000,"year":2020},{"capex":5960000000,"ebitMargin":17.48,"fcf":-1923000000,"fcfMargin":-16.84,"grossMargin":47.39,"netDebt":40298000000,"netIncome":3399000000,"operatingCf":4037000000,"revenue":11419000000,"roc":2.2,"roe":12.45,"sharesOutstanding":808500000,"year":2021},{"capex":7591000000,"ebitMargin":10.38,"fcf":-3891000000,"fcfMargin":-27.92,"grossMargin":45.75,"netDebt":41084000000,"netIncome":1191000000,"operatingCf":3700000000,"revenue":13938000000,"roc":1.58,"roe":4.31,"sharesOutstanding":835000000,"year":2022},{"capex":10235000000,"ebitMargin":23.72,"fcf":-3663000000,"fcfMargin":-25.45,"grossMargin":48.34,"netDebt":44059000000,"netIncome":2031000000,"operatingCf":6572000000,"revenue":14393000000,"roc":4.04,"roe":7.38,"sharesOutstanding":836500000,"year":2023},{"capex":12427000000,"ebitMargin":22.46,"fcf":-7409000000,"fcfMargin":-51.24,"grossMargin":47.87,"netDebt":41440000000,"netIncome":2124000000,"operatingCf":5018000000,"revenue":14459000000,"roc":3.49,"roe":7.79,"sharesOutstanding":839400000,"year":2024},{"capex":12641000000,"ebitMargin":26.74,"fcf":-7280000000,"fcfMargin":-44.11,"grossMargin":49.02,"netDebt":48691000000,"netIncome":2998000000,"operatingCf":5361000000,"revenue":16506000000,"roc":4.19,"roe":10.31,"sharesOutstanding":855300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":8.91,"roeAvg5y":8.45,"yearsAvailable":20},"quarterly":[{"capex":11976000000,"ebitMargin":24.35,"fcf":-6213000000,"fcfMargin":-42.58,"grossMargin":49,"netDebt":41249000000,"netIncome":2173000000,"operatingCf":5763000000,"quarter":3,"revenue":14593000000,"roc":3.99,"roe":7.89,"sharesOutstanding":839300000,"year":2024},{"capex":12427000000,"ebitMargin":25.1,"fcf":-7409000000,"fcfMargin":-51.24,"grossMargin":47.89,"netDebt":41440000000,"netIncome":1862000000,"operatingCf":5018000000,"quarter":4,"revenue":14459000000,"roc":3.9,"roe":6.83,"sharesOutstanding":852000000,"year":2024},{"capex":12711000000,"ebitMargin":26.97,"fcf":-8492000000,"fcfMargin":-56.98,"grossMargin":48.97,"netDebt":43748000000,"netIncome":2067000000,"operatingCf":4219000000,"quarter":1,"revenue":14903000000,"roc":4.2,"roe":7.55,"sharesOutstanding":852200000,"year":2025},{"capex":12732000000,"ebitMargin":28.3,"fcf":-8123000000,"fcfMargin":-53.35,"grossMargin":49.62,"netDebt":46017000000,"netIncome":2264000000,"operatingCf":4609000000,"quarter":2,"revenue":15227000000,"roc":4.44,"roe":8.32,"sharesOutstanding":852200000,"year":2025},{"capex":12761000000,"ebitMargin":28.02,"fcf":-7746000000,"fcfMargin":-48.99,"grossMargin":49.04,"netDebt":47483000000,"netIncome":2336000000,"operatingCf":5015000000,"quarter":3,"revenue":15813000000,"roc":4.35,"roe":8.44,"sharesOutstanding":855400000,"year":2025},{"capex":12641000000,"ebitMargin":26.74,"fcf":-7280000000,"fcfMargin":-44.11,"grossMargin":49.02,"netDebt":48691000000,"netIncome":2998000000,"operatingCf":5361000000,"quarter":4,"revenue":16506000000,"roc":4.19,"roe":10.31,"sharesOutstanding":855300000,"year":2025},{"capex":12450000000,"ebitMargin":26.35,"fcf":-7390000000,"fcfMargin":-42.05,"grossMargin":49.41,"netDebt":51278000000,"netIncome":2973000000,"operatingCf":5060000000,"quarter":1,"revenue":17574000000,"roc":4.33,"roe":10.2,"sharesOutstanding":880100000,"year":2026},{"capex":12214000000,"ebitMargin":25.13,"fcf":-6825000000,"fcfMargin":-37.25,"grossMargin":49.27,"netDebt":53128000000,"netIncome":2553000000,"operatingCf":5389000000,"quarter":2,"revenue":18322000000,"roc":4.19,"roe":8.83,"sharesOutstanding":882100000,"year":2026}]}