{"annual":[{"capex":21909000000,"ebitMargin":4.53,"fcf":-10140000000,"fcfMargin":-6.66,"grossMargin":17.08,"netDebt":47873000000,"netIncome":9687000000,"operatingCf":11769000000,"revenue":152356000000,"roc":5.59,"roe":24.3,"sharesOutstanding":1640000000,"year":2015},{"capex":27879000000,"ebitMargin":6.88,"fcf":-11272000000,"fcfMargin":-7.56,"grossMargin":18.04,"netDebt":62549000000,"netIncome":9427000000,"operatingCf":16607000000,"revenue":149184000000,"roc":7.52,"roe":21.51,"sharesOutstanding":1570000000,"year":2016},{"capex":27633000000,"ebitMargin":6.03,"fcf":-10305000000,"fcfMargin":-7.08,"grossMargin":17.54,"netDebt":78707000000,"netIncome":36000000,"operatingCf":17328000000,"revenue":145588000000,"roc":6.47,"roe":0.1,"sharesOutstanding":1492000000,"year":2017},{"capex":25497000000,"ebitMargin":3.32,"fcf":-10241000000,"fcfMargin":-6.96,"grossMargin":14.89,"netDebt":84107000000,"netIncome":8084000000,"operatingCf":15256000000,"revenue":147049000000,"roc":3.37,"roe":20.8,"sharesOutstanding":1431000000,"year":2018},{"capex":23996000000,"ebitMargin":3,"fcf":-8975000000,"fcfMargin":-6.54,"grossMargin":14.14,"netDebt":85265000000,"netIncome":6732000000,"operatingCf":15021000000,"revenue":137237000000,"roc":2.88,"roe":16.11,"sharesOutstanding":1439000000,"year":2019},{"capex":20533000000,"ebitMargin":5.42,"fcf":-3863000000,"fcfMargin":-3.15,"grossMargin":16.22,"netDebt":90871000000,"netIncome":6427000000,"operatingCf":16670000000,"revenue":122485000000,"roc":4.27,"roe":14.27,"sharesOutstanding":1442000000,"year":2020},{"capex":22111000000,"ebitMargin":7.34,"fcf":-6923000000,"fcfMargin":-5.45,"grossMargin":20.3,"netDebt":90324000000,"netIncome":10019000000,"operatingCf":15188000000,"revenue":127004000000,"roc":5.47,"roe":16.77,"sharesOutstanding":1468000000,"year":2021},{"capex":21187000000,"ebitMargin":6.58,"fcf":-5144000000,"fcfMargin":-3.28,"grossMargin":19.64,"netDebt":96513000000,"netIncome":9934000000,"operatingCf":16043000000,"revenue":156735000000,"roc":5.97,"roe":14.65,"sharesOutstanding":1454000000,"year":2022},{"capex":24610000000,"ebitMargin":5.41,"fcf":-3680000000,"fcfMargin":-2.14,"grossMargin":17.76,"netDebt":103795000000,"netIncome":10022000000,"operatingCf":20930000000,"revenue":171842000000,"roc":5.21,"roe":15.59,"sharesOutstanding":1369000000,"year":2023},{"capex":26109000000,"ebitMargin":6.82,"fcf":-5980000000,"fcfMargin":-3.19,"grossMargin":17.39,"netDebt":109860000000,"netIncome":6008000000,"operatingCf":20129000000,"revenue":187442000000,"roc":6.97,"roe":9.16,"sharesOutstanding":1129000000,"year":2024},{"capex":15793000000,"ebitMargin":1.57,"fcf":11074000000,"fcfMargin":5.99,"grossMargin":10.86,"netDebt":109332000000,"netIncome":2697000000,"operatingCf":26867000000,"revenue":185019000000,"roc":1.55,"roe":4.41,"sharesOutstanding":973000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":13.34,"roeAvg5y":12.12,"yearsAvailable":20},"quarterly":[{"capex":26109000000,"ebitMargin":6.82,"fcf":-5980000000,"fcfMargin":-3.19,"grossMargin":12.49,"netDebt":109860000000,"netIncome":6009000000,"operatingCf":20129000000,"quarter":4,"revenue":187441000000,"roc":6.97,"roe":9.53,"sharesOutstanding":1130000000,"year":2024},{"capex":25918000000,"ebitMargin":6.58,"fcf":-2880000000,"fcfMargin":-1.53,"grossMargin":12.11,"netDebt":112108000000,"netIncome":5813000000,"operatingCf":23038000000,"quarter":1,"revenue":188447000000,"roc":6.48,"roe":9.03,"sharesOutstanding":1002000000,"year":2025},{"capex":25812000000,"ebitMargin":5.68,"fcf":-1842000000,"fcfMargin":-0.98,"grossMargin":11.11,"netDebt":113350000000,"netIncome":4774000000,"operatingCf":23970000000,"quarter":2,"revenue":187600000000,"roc":5.45,"roe":7.19,"sharesOutstanding":976000000,"year":2025},{"capex":21943000000,"ebitMargin":4.31,"fcf":2269000000,"fcfMargin":1.21,"grossMargin":9.37,"netDebt":109593000000,"netIncome":3046000000,"operatingCf":24212000000,"quarter":3,"revenue":187435000000,"roc":4.15,"roe":4.59,"sharesOutstanding":976000000,"year":2025},{"capex":15793000000,"ebitMargin":1.57,"fcf":11074000000,"fcfMargin":5.99,"grossMargin":6.27,"netDebt":109332000000,"netIncome":2697000000,"operatingCf":26867000000,"quarter":4,"revenue":185019000000,"roc":1.55,"roe":4.41,"sharesOutstanding":919444000,"year":2025},{"capex":11277000000,"ebitMargin":1.34,"fcf":12479000000,"fcfMargin":6.76,"grossMargin":6.1,"netDebt":107956000000,"netIncome":2540000000,"operatingCf":23756000000,"quarter":1,"revenue":184623000000,"roc":1.33,"roe":4.05,"sharesOutstanding":919444000,"year":2026},{"capex":6703000000,"ebitMargin":0.98,"fcf":16499000000,"fcfMargin":8.89,"grossMargin":5.74,"netDebt":107563000000,"netIncome":1919000000,"operatingCf":23202000000,"quarter":2,"revenue":185527000000,"roc":0.98,"roe":3.1,"sharesOutstanding":919444000,"year":2026},{"capex":6919000000,"ebitMargin":2.32,"fcf":16498000000,"fcfMargin":8.82,"grossMargin":8.99,"netDebt":105547000000,"netIncome":3926000000,"operatingCf":23417000000,"quarter":3,"revenue":186951000000,"roc":2.37,"roe":6.25,"sharesOutstanding":887000000,"year":2026}]}