{"annual":[{"capex":7624000000,"ebitMargin":14.97,"fcf":10000000,"fcfMargin":0.03,"grossMargin":27.31,"netDebt":19817000000,"netIncome":2269000000,"operatingCf":7634000000,"revenue":29447000000,"roc":5.11,"roe":8.8,"sharesOutstanding":893000000,"year":2015},{"capex":8565000000,"ebitMargin":10.24,"fcf":-131000000,"fcfMargin":-0.42,"grossMargin":27.65,"netDebt":35278000000,"netIncome":1134000000,"operatingCf":8434000000,"revenue":31360000000,"roc":3.17,"roe":4.39,"sharesOutstanding":927000000,"year":2016},{"capex":7584000000,"ebitMargin":13.09,"fcf":-92000000,"fcfMargin":-0.27,"grossMargin":27.94,"netDebt":34477000000,"netIncome":3770000000,"operatingCf":7492000000,"revenue":33531000000,"roc":4.14,"roe":12.61,"sharesOutstanding":949000000,"year":2017},{"capex":7594000000,"ebitMargin":10.81,"fcf":1050000000,"fcfMargin":2.92,"grossMargin":27.73,"netDebt":35179000000,"netIncome":2010000000,"operatingCf":8644000000,"revenue":35985000000,"roc":3.6,"roe":6.54,"sharesOutstanding":969000000,"year":2018},{"capex":7248000000,"ebitMargin":12.7,"fcf":-589000000,"fcfMargin":-1.71,"grossMargin":29.98,"netDebt":37212000000,"netIncome":2936000000,"operatingCf":6659000000,"revenue":34438000000,"roc":3.95,"roe":9.11,"sharesOutstanding":974000000,"year":2019},{"capex":8048000000,"ebitMargin":8.54,"fcf":-3813000000,"fcfMargin":-11.54,"grossMargin":28.84,"netDebt":38670000000,"netIncome":1963000000,"operatingCf":4235000000,"revenue":33039000000,"roc":2.42,"roe":6.02,"sharesOutstanding":977000000,"year":2020},{"capex":7981000000,"ebitMargin":14.95,"fcf":-4969000000,"fcfMargin":-27.7,"grossMargin":39.06,"netDebt":33868000000,"netIncome":1706000000,"operatingCf":3012000000,"revenue":17938000000,"roc":2.29,"roe":4.9,"sharesOutstanding":980000000,"year":2021},{"capex":7147000000,"ebitMargin":17.38,"fcf":-2277000000,"fcfMargin":-11.94,"grossMargin":42.1,"netDebt":39643000000,"netIncome":2170000000,"operatingCf":4870000000,"revenue":19078000000,"roc":3.91,"roe":8.77,"sharesOutstanding":987000000,"year":2022},{"capex":7408000000,"ebitMargin":18.52,"fcf":-2705000000,"fcfMargin":-12.45,"grossMargin":41.09,"netDebt":43563000000,"netIncome":2328000000,"operatingCf":4703000000,"revenue":21727000000,"roc":4.37,"roe":9.04,"sharesOutstanding":997000000,"year":2023},{"capex":7097000000,"ebitMargin":18.76,"fcf":-1528000000,"fcfMargin":-6.64,"grossMargin":40.84,"netDebt":46292000000,"netIncome":2460000000,"operatingCf":5569000000,"revenue":23028000000,"roc":4.4,"roe":9.14,"sharesOutstanding":1003000000,"year":2024},{"capex":8529000000,"ebitMargin":21.21,"fcf":-2275000000,"fcfMargin":-9.38,"grossMargin":27.92,"netDebt":49402000000,"netIncome":2768000000,"operatingCf":6254000000,"revenue":24258000000,"roc":4.84,"roe":9.61,"sharesOutstanding":1012000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":8.01,"roeAvg5y":8.29,"yearsAvailable":20},"quarterly":[{"capex":7097000000,"ebitMargin":18.76,"fcf":-1528000000,"fcfMargin":-6.64,"grossMargin":40.84,"netDebt":46292000000,"netIncome":2460000000,"operatingCf":5569000000,"quarter":4,"revenue":23029000000,"roc":4.4,"roe":9.14,"sharesOutstanding":1005000000,"year":2024},{"capex":7276000000,"ebitMargin":20.01,"fcf":-1499000000,"fcfMargin":-6.32,"grossMargin":41.73,"netDebt":47266000000,"netIncome":2710000000,"operatingCf":5777000000,"quarter":1,"revenue":23700000000,"roc":4.68,"roe":9.82,"sharesOutstanding":1009000000,"year":2025},{"capex":7590000000,"ebitMargin":20.02,"fcf":-1764000000,"fcfMargin":-7.42,"grossMargin":41.82,"netDebt":48120000000,"netIncome":2653000000,"operatingCf":5826000000,"quarter":2,"revenue":23766000000,"roc":4.66,"roe":9.61,"sharesOutstanding":1002564102,"year":2025},{"capex":8031000000,"ebitMargin":20.81,"fcf":-1595000000,"fcfMargin":-6.56,"grossMargin":42.48,"netDebt":48224000000,"netIncome":2821000000,"operatingCf":6436000000,"quarter":3,"revenue":24317000000,"roc":4.88,"roe":10.03,"sharesOutstanding":1013000000,"year":2025},{"capex":8529000000,"ebitMargin":21.21,"fcf":-2275000000,"fcfMargin":-9.38,"grossMargin":27.92,"netDebt":49402000000,"netIncome":2768000000,"operatingCf":6254000000,"quarter":4,"revenue":24258000000,"roc":4.84,"roe":9.61,"sharesOutstanding":1012000000,"year":2025},{"capex":8941000000,"ebitMargin":21.03,"fcf":-2163000000,"fcfMargin":-8.73,"grossMargin":24.11,"netDebt":50189000000,"netIncome":2779000000,"operatingCf":6778000000,"quarter":1,"revenue":24786000000,"roc":4.83,"roe":9.48,"sharesOutstanding":1026000000,"year":2026},{"capex":9128000000,"ebitMargin":20.79,"fcf":-1916000000,"fcfMargin":-7.57,"grossMargin":24.54,"netDebt":51033000000,"netIncome":2784000000,"operatingCf":7212000000,"quarter":2,"revenue":25326000000,"roc":4.72,"roe":9.37,"sharesOutstanding":1028000000,"year":2026},{"capex":9233000000,"ebitMargin":19.83,"fcf":-2585000000,"fcfMargin":-9.97,"grossMargin":19.95,"netDebt":51724000000,"netIncome":2638000000,"operatingCf":6648000000,"quarter":3,"revenue":25940000000,"roc":4.57,"roe":8.75,"sharesOutstanding":1037000000,"year":2026}]}