{"annual":[{"capex":3603000000,"ebitMargin":7.62,"fcf":2887000000,"fcfMargin":5.61,"grossMargin":19.31,"netDebt":1287000000,"netIncome":4554000000,"operatingCf":6490000000,"revenue":51463000000,"roc":6.06,"roe":16.18,"sharesOutstanding":1836000000,"year":2015},{"capex":433000000,"ebitMargin":7.36,"fcf":2797000000,"fcfMargin":5.8,"grossMargin":18.65,"netDebt":525000000,"netIncome":2496000000,"operatingCf":3230000000,"revenue":48238000000,"roc":34.79,"roe":null,"sharesOutstanding":1743000000,"year":2016},{"capex":402000000,"ebitMargin":6.47,"fcf":3275000000,"fcfMargin":6.29,"grossMargin":18.4,"netDebt":822000000,"netIncome":2526000000,"operatingCf":3677000000,"revenue":52056000000,"roc":32.07,"roe":null,"sharesOutstanding":1702000000,"year":2017},{"capex":546000000,"ebitMargin":6.55,"fcf":3982000000,"fcfMargin":6.81,"grossMargin":18.25,"netDebt":821000000,"netIncome":5327000000,"operatingCf":4528000000,"revenue":58472000000,"roc":40.36,"roe":null,"sharesOutstanding":1634000000,"year":2018},{"capex":671000000,"ebitMargin":6.6,"fcf":3983000000,"fcfMargin":6.78,"grossMargin":19.01,"netDebt":600000000,"netIncome":3152000000,"operatingCf":4654000000,"revenue":58756000000,"roc":47.43,"roe":null,"sharesOutstanding":1524000000,"year":2019},{"capex":580000000,"ebitMargin":6.08,"fcf":3736000000,"fcfMargin":6.6,"grossMargin":18.4,"netDebt":2532000000,"netIncome":2815000000,"operatingCf":4316000000,"revenue":56638000000,"roc":40.68,"roe":null,"sharesOutstanding":1420000000,"year":2020},{"capex":582000000,"ebitMargin":8.44,"fcf":5827000000,"fcfMargin":9.18,"grossMargin":21.13,"netDebt":4479000000,"netIncome":6541000000,"operatingCf":6409000000,"revenue":63460000000,"roc":56.36,"roe":null,"sharesOutstanding":1220000000,"year":2021},{"capex":791000000,"ebitMargin":7.25,"fcf":3672000000,"fcfMargin":5.84,"grossMargin":19.49,"netDebt":9149000000,"netIncome":3132000000,"operatingCf":4463000000,"revenue":62910000000,"roc":37.05,"roe":null,"sharesOutstanding":1050000000,"year":2022},{"capex":609000000,"ebitMargin":6.43,"fcf":2962000000,"fcfMargin":5.51,"grossMargin":21.42,"netDebt":7632000000,"netIncome":3263000000,"operatingCf":3571000000,"revenue":53718000000,"roc":27.61,"roe":null,"sharesOutstanding":1000000000,"year":2023},{"capex":592000000,"ebitMargin":7.13,"fcf":3157000000,"fcfMargin":5.89,"grossMargin":22.07,"netDebt":7661000000,"netIncome":2775000000,"operatingCf":3749000000,"revenue":53559000000,"roc":34.02,"roe":null,"sharesOutstanding":989000000,"year":2024},{"capex":897000000,"ebitMargin":6.55,"fcf":2800000000,"fcfMargin":5.06,"grossMargin":19.98,"netDebt":7192000000,"netIncome":2529000000,"operatingCf":3697000000,"revenue":55295000000,"roc":28.97,"roe":null,"sharesOutstanding":953000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.06,"fcfCagr5y":-12.33,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":592000000,"ebitMargin":7.13,"fcf":3157000000,"fcfMargin":5.89,"grossMargin":22.07,"netDebt":7661000000,"netIncome":2775000000,"operatingCf":3749000000,"quarter":4,"revenue":53559000000,"roc":34.02,"roe":null,"sharesOutstanding":989000000,"year":2024},{"capex":736000000,"ebitMargin":6.92,"fcf":3266000000,"fcfMargin":6.06,"grossMargin":21.85,"netDebt":8023000000,"netIncome":2718000000,"operatingCf":4002000000,"quarter":1,"revenue":53878000000,"roc":32.43,"roe":null,"sharesOutstanding":957000000,"year":2025},{"capex":800000000,"ebitMargin":6.32,"fcf":2659000000,"fcfMargin":4.9,"grossMargin":21.15,"netDebt":9219000000,"netIncome":2517000000,"operatingCf":3459000000,"quarter":2,"revenue":54298000000,"roc":28.02,"roe":null,"sharesOutstanding":956000000,"year":2025},{"capex":853000000,"ebitMargin":5.86,"fcf":2843000000,"fcfMargin":5.2,"grossMargin":20.89,"netDebt":7904000000,"netIncome":2640000000,"operatingCf":3696000000,"quarter":3,"revenue":54711000000,"roc":26.74,"roe":null,"sharesOutstanding":954000000,"year":2025},{"capex":897000000,"ebitMargin":5.95,"fcf":2800000000,"fcfMargin":5.06,"grossMargin":20.5,"netDebt":7192000000,"netIncome":2529000000,"operatingCf":3697000000,"quarter":4,"revenue":55295000000,"roc":26.3,"roe":null,"sharesOutstanding":948000000,"year":2025},{"capex":828000000,"ebitMargin":5.7,"fcf":2878000000,"fcfMargin":5.12,"grossMargin":20.15,"netDebt":7784000000,"netIncome":2509000000,"operatingCf":3706000000,"quarter":1,"revenue":56229000000,"roc":26.17,"roe":null,"sharesOutstanding":932000000,"year":2026},{"capex":815000000,"ebitMargin":5.51,"fcf":3779000000,"fcfMargin":6.58,"grossMargin":20.21,"netDebt":7161000000,"netIncome":2553000000,"operatingCf":4594000000,"quarter":2,"revenue":57417000000,"roc":24.85,"roe":null,"sharesOutstanding":925000000,"year":2026},{"capex":787000000,"ebitMargin":5.64,"fcf":3881000000,"fcfMargin":6.56,"grossMargin":19.78,"netDebt":6170000000,"netIncome":2451000000,"operatingCf":4668000000,"quarter":3,"revenue":59162000000,"roc":28.45,"roe":null,"sharesOutstanding":927000000,"year":2026}]}