{"annual":[{"capex":6766000000,"ebitMargin":22.7,"fcf":-90000000,"fcfMargin":-0.4,"grossMargin":41.73,"netDebt":43005000000,"netIncome":2861000000,"operatingCf":6676000000,"revenue":22371000000,"roc":4.63,"roe":7.2,"sharesOutstanding":694000000,"year":2015},{"capex":7901000000,"ebitMargin":22.87,"fcf":-1103000000,"fcfMargin":-4.85,"grossMargin":42.34,"netDebt":50797000000,"netIncome":2666000000,"operatingCf":6798000000,"revenue":22743000000,"roc":4.29,"roe":6.5,"sharesOutstanding":691000000,"year":2016},{"capex":8052000000,"ebitMargin":23.87,"fcf":-1428000000,"fcfMargin":-6.06,"grossMargin":45.42,"netDebt":54540000000,"netIncome":3059000000,"operatingCf":6624000000,"revenue":23565000000,"roc":4.48,"roe":7.33,"sharesOutstanding":700000000,"year":2017},{"capex":9389000000,"ebitMargin":19.11,"fcf":-2203000000,"fcfMargin":-8.98,"grossMargin":42.94,"netDebt":57497000000,"netIncome":2666000000,"operatingCf":7186000000,"revenue":24521000000,"roc":3.59,"roe":6.08,"sharesOutstanding":708000000,"year":2018},{"capex":11122000000,"ebitMargin":22.76,"fcf":-2913000000,"fcfMargin":-11.62,"grossMargin":46.09,"netDebt":62382000000,"netIncome":3748000000,"operatingCf":8209000000,"revenue":25079000000,"roc":3.96,"roe":8,"sharesOutstanding":729000000,"year":2019},{"capex":9907000000,"ebitMargin":19.56,"fcf":-1051000000,"fcfMargin":-4.5,"grossMargin":48.59,"netDebt":63817000000,"netIncome":1377000000,"operatingCf":8856000000,"revenue":23366000000,"roc":3.13,"roe":2.87,"sharesOutstanding":738000000,"year":2020},{"capex":9715000000,"ebitMargin":21.41,"fcf":-1425000000,"fcfMargin":-5.68,"grossMargin":48.19,"netDebt":67922000000,"netIncome":3579000000,"operatingCf":8290000000,"revenue":25097000000,"roc":3.5,"roe":7.26,"sharesOutstanding":769000000,"year":2021},{"capex":11367000000,"ebitMargin":20.9,"fcf":-5440000000,"fcfMargin":-18.91,"grossMargin":45.11,"netDebt":74502000000,"netIncome":2550000000,"operatingCf":5927000000,"revenue":28768000000,"roc":3.78,"roe":5.17,"sharesOutstanding":770000000,"year":2022},{"capex":12604000000,"ebitMargin":24.33,"fcf":-2726000000,"fcfMargin":-9.38,"grossMargin":47.34,"netDebt":80204000000,"netIncome":2841000000,"operatingCf":9878000000,"revenue":29060000000,"roc":4.43,"roe":5.78,"sharesOutstanding":771000000,"year":2023},{"capex":12280000000,"ebitMargin":26.11,"fcf":48000000,"fcfMargin":0.16,"grossMargin":50.06,"netDebt":84916000000,"netIncome":4510000000,"operatingCf":12328000000,"revenue":30357000000,"roc":4.75,"roe":9,"sharesOutstanding":772000000,"year":2024},{"capex":14024000000,"ebitMargin":26.61,"fcf":-1672000000,"fcfMargin":-5.19,"grossMargin":31.56,"netDebt":90624000000,"netIncome":4968000000,"operatingCf":12352000000,"revenue":32237000000,"roc":4.91,"roe":9.58,"sharesOutstanding":777000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":6.76,"roeAvg5y":7.36,"yearsAvailable":20},"quarterly":[{"capex":12485000000,"ebitMargin":25.39,"fcf":-965000000,"fcfMargin":-3.19,"grossMargin":48.8,"netDebt":84648000000,"netIncome":4302000000,"operatingCf":11520000000,"quarter":3,"revenue":30209000000,"roc":4.62,"roe":8.76,"sharesOutstanding":773000000,"year":2024},{"capex":12280000000,"ebitMargin":26.11,"fcf":48000000,"fcfMargin":0.16,"grossMargin":50.06,"netDebt":84916000000,"netIncome":4510000000,"operatingCf":12328000000,"quarter":4,"revenue":30357000000,"roc":4.75,"roe":9,"sharesOutstanding":773000000,"year":2024},{"capex":12220000000,"ebitMargin":26.85,"fcf":-189000000,"fcfMargin":-0.61,"grossMargin":50.91,"netDebt":87006000000,"netIncome":4737000000,"operatingCf":12031000000,"quarter":1,"revenue":30935000000,"roc":4.86,"roe":9.35,"sharesOutstanding":777000000,"year":2025},{"capex":12504000000,"ebitMargin":26.92,"fcf":-563000000,"fcfMargin":-1.8,"grossMargin":46.17,"netDebt":88109000000,"netIncome":4836000000,"operatingCf":11941000000,"quarter":2,"revenue":31271000000,"roc":4.91,"roe":9.5,"sharesOutstanding":777000000,"year":2025},{"capex":12970000000,"ebitMargin":27.08,"fcf":-921000000,"fcfMargin":-2.9,"grossMargin":59.66,"netDebt":88542000000,"netIncome":4993000000,"operatingCf":12049000000,"quarter":3,"revenue":31786000000,"roc":4.98,"roe":9.7,"sharesOutstanding":778000000,"year":2025},{"capex":14024000000,"ebitMargin":26.57,"fcf":-1694000000,"fcfMargin":-5.23,"grossMargin":54.04,"netDebt":90624000000,"netIncome":4964000000,"operatingCf":12330000000,"quarter":4,"revenue":32364000000,"roc":4.92,"roe":9.58,"sharesOutstanding":777000000,"year":2025},{"capex":14964000000,"ebitMargin":26.98,"fcf":-3299000000,"fcfMargin":-9.91,"grossMargin":58.41,"netDebt":89069000000,"netIncome":5139000000,"operatingCf":11665000000,"quarter":1,"revenue":33293000000,"roc":5.05,"roe":9.44,"sharesOutstanding":779000000,"year":2026},{"capex":15836000000,"ebitMargin":27.6,"fcf":-4274000000,"fcfMargin":-12.81,"grossMargin":68.19,"netDebt":90565000000,"netIncome":5247000000,"operatingCf":11562000000,"quarter":2,"revenue":33377000000,"roc":5.08,"roe":9.58,"sharesOutstanding":779000000,"year":2026}]}