{"annual":[{"capex":6353000000,"ebitMargin":-0.26,"fcf":-3133000000,"fcfMargin":-20.94,"grossMargin":3.99,"netDebt":20204000000,"netIncome":-12239000000,"operatingCf":3220000000,"revenue":14960000000,"roc":-0.09,"roe":-156.35,"sharesOutstanding":1082000000,"year":2015},{"capex":2813000000,"ebitMargin":5.07,"fcf":916000000,"fcfMargin":6.27,"grossMargin":8.78,"netDebt":11782000000,"netIncome":-3959000000,"operatingCf":3729000000,"revenue":14598000000,"roc":2.24,"roe":-65.43,"sharesOutstanding":1318000000,"year":2016},{"capex":1410000000,"ebitMargin":21.32,"fcf":3272000000,"fcfMargin":20.63,"grossMargin":25.84,"netDebt":8670000000,"netIncome":1756000000,"operatingCf":4682000000,"revenue":15858000000,"roc":10.48,"roe":22.01,"sharesOutstanding":1454000000,"year":2017},{"capex":2068000000,"ebitMargin":27.46,"fcf":1795000000,"fcfMargin":9.46,"grossMargin":30.27,"netDebt":6924000000,"netIncome":2613000000,"operatingCf":3863000000,"revenue":18967000000,"roc":13.23,"roe":27.21,"sharesOutstanding":1458000000,"year":2018},{"capex":2652000000,"ebitMargin":4.66,"fcf":-1170000000,"fcfMargin":-8.15,"grossMargin":8.28,"netDebt":8054000000,"netIncome":-245000000,"operatingCf":1482000000,"revenue":14356000000,"roc":1.78,"roe":-2.63,"sharesOutstanding":1451000000,"year":2019},{"capex":1961000000,"ebitMargin":13.65,"fcf":1056000000,"fcfMargin":7.61,"grossMargin":17.34,"netDebt":6282000000,"netIncome":596000000,"operatingCf":3017000000,"revenue":13872000000,"roc":4.89,"roe":5.86,"sharesOutstanding":1461000000,"year":2020},{"capex":2115000000,"ebitMargin":34.95,"fcf":5600000000,"fcfMargin":25.05,"grossMargin":37.07,"netDebt":1701000000,"netIncome":4299000000,"operatingCf":7715000000,"revenue":22357000000,"roc":18.54,"roe":30.75,"sharesOutstanding":1482000000,"year":2021},{"capex":3469000000,"ebitMargin":32.36,"fcf":1670000000,"fcfMargin":7.16,"grossMargin":34.68,"netDebt":2806000000,"netIncome":3461000000,"operatingCf":5139000000,"revenue":23334000000,"roc":16.88,"roe":22.25,"sharesOutstanding":1451000000,"year":2022},{"capex":4824000000,"ebitMargin":26.79,"fcf":455000000,"fcfMargin":2,"grossMargin":30.3,"netDebt":4534000000,"netIncome":1842000000,"operatingCf":5279000000,"revenue":22707000000,"roc":13.03,"roe":11.03,"sharesOutstanding":1443000000,"year":2023},{"capex":4808000000,"ebitMargin":26.97,"fcf":2352000000,"fcfMargin":9.24,"grossMargin":29.48,"netDebt":5815000000,"netIncome":1883000000,"operatingCf":7160000000,"revenue":25455000000,"roc":13.91,"roe":10.71,"sharesOutstanding":1445000000,"year":2024},{"capex":4494000000,"ebitMargin":24.44,"fcf":1116000000,"fcfMargin":4.34,"grossMargin":26.98,"netDebt":8148000000,"netIncome":2204000000,"operatingCf":5610000000,"revenue":25741000000,"roc":12.06,"roe":11.66,"sharesOutstanding":1443000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":17.84,"fcfCagr5y":-22.19,"roeAvg10y":7.34,"roeAvg5y":17.28,"yearsAvailable":20},"quarterly":[{"capex":4931000000,"ebitMargin":27.18,"fcf":2113000000,"fcfMargin":8.43,"grossMargin":29.97,"netDebt":3662000000,"netIncome":1985000000,"operatingCf":7044000000,"quarter":3,"revenue":25059000000,"roc":13.85,"roe":11.31,"sharesOutstanding":1444000000,"year":2024},{"capex":4808000000,"ebitMargin":26.05,"fcf":2352000000,"fcfMargin":9.36,"grossMargin":28.59,"netDebt":5815000000,"netIncome":1872000000,"operatingCf":7160000000,"quarter":4,"revenue":25140000000,"roc":13.27,"roe":10.65,"sharesOutstanding":1445000000,"year":2024},{"capex":4726000000,"ebitMargin":24.94,"fcf":1596000000,"fcfMargin":6.52,"grossMargin":27.36,"netDebt":4859000000,"netIncome":1750000000,"operatingCf":6322000000,"quarter":1,"revenue":24484000000,"roc":12.19,"roe":9.89,"sharesOutstanding":1444000000,"year":2025},{"capex":4871000000,"ebitMargin":26.18,"fcf":1690000000,"fcfMargin":6.58,"grossMargin":28.5,"netDebt":5231000000,"netIncome":1912000000,"operatingCf":6561000000,"quarter":2,"revenue":25696000000,"roc":13.2,"roe":10.5,"sharesOutstanding":1444000000,"year":2025},{"capex":4728000000,"ebitMargin":26.3,"fcf":1625000000,"fcfMargin":6.25,"grossMargin":28.57,"netDebt":5450000000,"netIncome":2066000000,"operatingCf":6353000000,"quarter":3,"revenue":25988000000,"roc":13.33,"roe":11.06,"sharesOutstanding":1443000000,"year":2025},{"capex":4494000000,"ebitMargin":24.44,"fcf":1116000000,"fcfMargin":4.34,"grossMargin":26.98,"netDebt":8148000000,"netIncome":2198000000,"operatingCf":5610000000,"quarter":4,"revenue":25741000000,"roc":12.06,"roe":11.63,"sharesOutstanding":1443000000,"year":2025},{"capex":4295000000,"ebitMargin":27.77,"fcf":1752000000,"fcfMargin":6.63,"grossMargin":27.8,"netDebt":6384000000,"netIncome":2733000000,"operatingCf":6047000000,"quarter":1,"revenue":26421000000,"roc":13.86,"roe":14.01,"sharesOutstanding":1444000000,"year":2026},{"capex":4138000000,"ebitMargin":26.7,"fcf":1762000000,"fcfMargin":6.81,"grossMargin":26.85,"netDebt":6279000000,"netIncome":2945000000,"operatingCf":5900000000,"quarter":2,"revenue":25868000000,"roc":13.06,"roe":14.65,"sharesOutstanding":1443000000,"year":2026}]}