{"annual":[{"capex":3344000000,"ebitMargin":6.21,"fcf":317000000,"fcfMargin":0.61,"grossMargin":26.63,"netDebt":5952000000,"netIncome":2461000000,"operatingCf":3661000000,"revenue":51831000000,"roc":5.45,"roe":7.34,"sharesOutstanding":1834000000,"year":2015},{"capex":3280000000,"ebitMargin":8.09,"fcf":1678000000,"fcfMargin":5.53,"grossMargin":31.49,"netDebt":2706000000,"netIncome":3161000000,"operatingCf":4958000000,"revenue":30328000000,"roc":4.3,"roe":10.05,"sharesOutstanding":1739000000,"year":2016},{"capex":3137000000,"ebitMargin":6.96,"fcf":-2248000000,"fcfMargin":-7.77,"grossMargin":29.17,"netDebt":4453000000,"netIncome":344000000,"operatingCf":889000000,"revenue":28939000000,"roc":4.74,"roe":1.47,"sharesOutstanding":1674000000,"year":2017},{"capex":2956000000,"ebitMargin":7.69,"fcf":8000000,"fcfMargin":0.03,"grossMargin":29.02,"netDebt":7261000000,"netIncome":1908000000,"operatingCf":2964000000,"revenue":30876000000,"roc":6.2,"roe":8.98,"sharesOutstanding":1553000000,"year":2018},{"capex":2856000000,"ebitMargin":7.76,"fcf":1141000000,"fcfMargin":3.95,"grossMargin":31.12,"netDebt":10067000000,"netIncome":1049000000,"operatingCf":3997000000,"revenue":28902000000,"roc":6.87,"roe":6.14,"sharesOutstanding":1366000000,"year":2019},{"capex":2383000000,"ebitMargin":5.77,"fcf":-143000000,"fcfMargin":-0.53,"grossMargin":29.88,"netDebt":12406000000,"netIncome":-322000000,"operatingCf":2240000000,"revenue":26944000000,"roc":4.41,"roe":-2.01,"sharesOutstanding":1294000000,"year":2020},{"capex":2502000000,"ebitMargin":7.88,"fcf":3369000000,"fcfMargin":12.09,"grossMargin":32.67,"netDebt":10582000000,"netIncome":3427000000,"operatingCf":5871000000,"revenue":27865000000,"roc":5.93,"roe":17.16,"sharesOutstanding":1330000000,"year":2021},{"capex":3122000000,"ebitMargin":6.54,"fcf":1471000000,"fcfMargin":5.23,"grossMargin":31.4,"netDebt":9321000000,"netIncome":868000000,"operatingCf":4593000000,"revenue":28108000000,"roc":5.42,"roe":4.37,"sharesOutstanding":1322000000,"year":2022},{"capex":2828000000,"ebitMargin":8.29,"fcf":1600000000,"fcfMargin":5.5,"grossMargin":34.09,"netDebt":9245000000,"netIncome":2025000000,"operatingCf":4428000000,"revenue":29107000000,"roc":6.84,"roe":9.56,"sharesOutstanding":1316000000,"year":2023},{"capex":2367000000,"ebitMargin":8.1,"fcf":1974000000,"fcfMargin":6.57,"grossMargin":31.77,"netDebt":4970000000,"netIncome":2579000000,"operatingCf":4341000000,"revenue":30068000000,"roc":5.38,"roe":10.39,"sharesOutstanding":1337000000,"year":2024},{"capex":2292000000,"ebitMargin":4.79,"fcf":627000000,"fcfMargin":1.83,"grossMargin":28.77,"netDebt":18304000000,"netIncome":57000000,"operatingCf":2919000000,"revenue":34296000000,"roc":3.21,"roe":0.23,"sharesOutstanding":1324000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-3.65,"roeAvg10y":6.63,"roeAvg5y":8.34,"yearsAvailable":14},"quarterly":[{"capex":2367000000,"ebitMargin":8.1,"fcf":1974000000,"fcfMargin":6.57,"grossMargin":31.77,"netDebt":4970000000,"netIncome":2579000000,"operatingCf":4341000000,"quarter":4,"revenue":30068000000,"roc":5.38,"roe":10.39,"sharesOutstanding":1337000000,"year":2024},{"capex":2239000000,"ebitMargin":7.52,"fcf":1648000000,"fcfMargin":5.29,"grossMargin":30.19,"netDebt":4446000000,"netIncome":2819000000,"operatingCf":3887000000,"quarter":1,"revenue":31147000000,"roc":5.15,"roe":11.18,"sharesOutstanding":1409000000,"year":2025},{"capex":2226000000,"ebitMargin":6.7,"fcf":107000000,"fcfMargin":0.34,"grossMargin":29.19,"netDebt":5863000000,"netIncome":1455000000,"operatingCf":2333000000,"quarter":2,"revenue":31553000000,"roc":4.88,"roe":6.1,"sharesOutstanding":1322000000,"year":2025},{"capex":2259000000,"ebitMargin":6.17,"fcf":225000000,"fcfMargin":0.68,"grossMargin":28.65,"netDebt":19082000000,"netIncome":1248000000,"operatingCf":2484000000,"quarter":3,"revenue":33082000000,"roc":4.08,"roe":5.11,"sharesOutstanding":1421000000,"year":2025},{"capex":2292000000,"ebitMargin":4.79,"fcf":627000000,"fcfMargin":1.83,"grossMargin":28.77,"netDebt":18304000000,"netIncome":57000000,"operatingCf":2919000000,"quarter":4,"revenue":34296000000,"roc":3.21,"roe":0.23,"sharesOutstanding":1324000000,"year":2025},{"capex":2333000000,"ebitMargin":5.79,"fcf":2154000000,"fcfMargin":6.02,"grossMargin":30.72,"netDebt":16770000000,"netIncome":-118000000,"operatingCf":4487000000,"quarter":1,"revenue":35787000000,"roc":4.03,"roe":-0.48,"sharesOutstanding":1356000000,"year":2026},{"capex":2369000000,"ebitMargin":6.6,"fcf":3989000000,"fcfMargin":10.26,"grossMargin":32.92,"netDebt":15954000000,"netIncome":1556000000,"operatingCf":6358000000,"quarter":2,"revenue":38877000000,"roc":4.88,"roe":6.15,"sharesOutstanding":1432000000,"year":2026},{"capex":2538000000,"ebitMargin":8.27,"fcf":4156000000,"fcfMargin":9.92,"grossMargin":36.02,"netDebt":14028000000,"netIncome":2791000000,"operatingCf":6694000000,"quarter":3,"revenue":41888000000,"roc":6.51,"roe":10.53,"sharesOutstanding":1449000000,"year":2026}]}