{"annual":[{"capex":7196000000,"ebitMargin":5.27,"fcf":8974000000,"fcfMargin":6,"grossMargin":20.06,"netDebt":118582000000,"netIncome":7373000000,"operatingCf":16170000000,"revenue":149558000000,"roc":5.49,"roe":25.74,"sharesOutstanding":4002000000,"year":2015},{"capex":6992000000,"ebitMargin":2.36,"fcf":12800000000,"fcfMargin":8.43,"grossMargin":15.2,"netDebt":127065000000,"netIncome":4596000000,"operatingCf":19792000000,"revenue":151800000000,"roc":2.42,"roe":15.76,"sharesOutstanding":3999000000,"year":2016},{"capex":7049000000,"ebitMargin":2.82,"fcf":11047000000,"fcfMargin":7.05,"grossMargin":15.28,"netDebt":135795000000,"netIncome":7731000000,"operatingCf":18096000000,"revenue":156776000000,"roc":2.71,"roe":22.16,"sharesOutstanding":4001053000,"year":2017},{"capex":7785000000,"ebitMargin":1.97,"fcf":7237000000,"fcfMargin":4.51,"grossMargin":14.19,"netDebt":137495000000,"netIncome":3677000000,"operatingCf":15022000000,"revenue":160338000000,"roc":1.96,"roe":10.23,"sharesOutstanding":3996739000,"year":2018},{"capex":7632000000,"ebitMargin":0.35,"fcf":10007000000,"fcfMargin":6.42,"grossMargin":12.26,"netDebt":139217000000,"netIncome":47000000,"operatingCf":17639000000,"revenue":155900000000,"roc":0.34,"roe":0.14,"sharesOutstanding":4004000000,"year":2019},{"capex":5742000000,"ebitMargin":-3.6,"fcf":18527000000,"fcfMargin":14.57,"grossMargin":10,"netDebt":137755000000,"netIncome":-1279000000,"operatingCf":24269000000,"revenue":127144000000,"roc":-2.69,"roe":-4.17,"sharesOutstanding":3973000000,"year":2020},{"capex":6227000000,"ebitMargin":3.69,"fcf":9560000000,"fcfMargin":7.01,"grossMargin":18,"netDebt":118945000000,"netIncome":17937000000,"operatingCf":15787000000,"revenue":136341000000,"roc":3.03,"roe":36.97,"sharesOutstanding":4034000000,"year":2021},{"capex":6866000000,"ebitMargin":4.05,"fcf":-13000000,"fcfMargin":-0.01,"grossMargin":15.88,"netDebt":115340000000,"netIncome":-1981000000,"operatingCf":6853000000,"revenue":158057000000,"roc":4.03,"roe":-4.58,"sharesOutstanding":4014000000,"year":2022},{"capex":8236000000,"ebitMargin":3.1,"fcf":6682000000,"fcfMargin":3.79,"grossMargin":14.55,"netDebt":126245000000,"netIncome":4347000000,"operatingCf":14918000000,"revenue":176191000000,"roc":3.18,"roe":10.16,"sharesOutstanding":4041000000,"year":2023},{"capex":8684000000,"ebitMargin":2.75,"fcf":6739000000,"fcfMargin":3.64,"grossMargin":12.65,"netDebt":137927000000,"netIncome":5879000000,"operatingCf":15423000000,"revenue":184992000000,"roc":2.86,"roe":13.11,"sharesOutstanding":4021000000,"year":2024},{"capex":8815000000,"ebitMargin":1.35,"fcf":12467000000,"fcfMargin":6.66,"grossMargin":12.18,"netDebt":144217000000,"netIncome":-8182000000,"operatingCf":21282000000,"revenue":187267000000,"roc":1.45,"roe":-22.76,"sharesOutstanding":3979000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-2.92,"fcfCagr5y":-2.67,"roeAvg10y":7.7,"roeAvg5y":6.58,"yearsAvailable":20},"quarterly":[{"capex":8684000000,"ebitMargin":2.75,"fcf":6739000000,"fcfMargin":3.64,"grossMargin":8.33,"netDebt":137927000000,"netIncome":5879000000,"operatingCf":15423000000,"quarter":4,"revenue":184992000000,"roc":2.86,"roe":13.11,"sharesOutstanding":4019500000,"year":2024},{"capex":8408000000,"ebitMargin":2.19,"fcf":9309000000,"fcfMargin":5.09,"grossMargin":7.88,"netDebt":136919000000,"netIncome":5018000000,"operatingCf":17717000000,"quarter":1,"revenue":182874000000,"roc":2.27,"roe":11.24,"sharesOutstanding":4011000000,"year":2025},{"capex":8396000000,"ebitMargin":1.45,"fcf":10130000000,"fcfMargin":5.47,"grossMargin":7.09,"netDebt":137219000000,"netIncome":3151000000,"operatingCf":18526000000,"quarter":2,"revenue":185250000000,"roc":1.51,"roe":6.99,"sharesOutstanding":3980000000,"year":2025},{"capex":8529000000,"ebitMargin":1.89,"fcf":11897000000,"fcfMargin":6.28,"grossMargin":7.58,"netDebt":137492000000,"netIncome":4706000000,"operatingCf":20426000000,"quarter":3,"revenue":189588000000,"roc":1.94,"roe":9.93,"sharesOutstanding":4048000000,"year":2025},{"capex":8815000000,"ebitMargin":0.71,"fcf":12467000000,"fcfMargin":6.66,"grossMargin":6.52,"netDebt":144217000000,"netIncome":-8182000000,"operatingCf":21282000000,"quarter":4,"revenue":187267000000,"roc":0.77,"roe":-22.76,"sharesOutstanding":3979000000,"year":2025},{"capex":9373000000,"ebitMargin":1.84,"fcf":9546000000,"fcfMargin":5.03,"grossMargin":9.18,"netDebt":139477000000,"netIncome":-6105000000,"operatingCf":18919000000,"quarter":1,"revenue":189861000000,"roc":1.99,"roe":-16.3,"sharesOutstanding":4071000000,"year":2026},{"capex":9667000000,"ebitMargin":1.97,"fcf":7280000000,"fcfMargin":3.87,"grossMargin":10.77,"netDebt":144693000000,"netIncome":-7396000000,"operatingCf":16947000000,"quarter":2,"revenue":187973000000,"roc":2.08,"roe":-20.71,"sharesOutstanding":3987000000,"year":2026},{"capex":9827000000,"ebitMargin":1.88,"fcf":5145000000,"fcfMargin":2.75,"grossMargin":12.36,"netDebt":140807000000,"netIncome":-7794000000,"operatingCf":14972000000,"quarter":3,"revenue":186965000000,"roc":1.95,"roe":-21.11,"sharesOutstanding":4076000000,"year":2026}]}