{"annual":[{"capex":3896000000,"ebitMargin":18.2,"fcf":1407000000,"fcfMargin":9.77,"grossMargin":55.4,"netDebt":42898000000,"netIncome":337000000,"operatingCf":5303000000,"revenue":14403000000,"roc":3.31,"roe":0.95,"sharesOutstanding":2193000000,"year":2015},{"capex":2882000000,"ebitMargin":27.35,"fcf":1905000000,"fcfMargin":14.59,"grossMargin":56.29,"netDebt":39266000000,"netIncome":708000000,"operatingCf":4787000000,"revenue":13058000000,"roc":4.8,"roe":2.03,"sharesOutstanding":2230000000,"year":2016},{"capex":3188000000,"ebitMargin":25.86,"fcf":1413000000,"fcfMargin":10.31,"grossMargin":51.8,"netDebt":37479000000,"netIncome":183000000,"operatingCf":4601000000,"revenue":13705000000,"roc":4.86,"roe":0.52,"sharesOutstanding":2230000000,"year":2017},{"capex":2924000000,"ebitMargin":26.82,"fcf":2119000000,"fcfMargin":14.98,"grossMargin":52.5,"netDebt":33944000000,"netIncome":1609000000,"operatingCf":5043000000,"revenue":14144000000,"roc":5.32,"roe":4.57,"sharesOutstanding":2216000000,"year":2018},{"capex":2270000000,"ebitMargin":12.21,"fcf":2478000000,"fcfMargin":18.76,"grossMargin":57.04,"netDebt":33997000000,"netIncome":2190000000,"operatingCf":4748000000,"revenue":13209000000,"roc":2.34,"roe":6.49,"sharesOutstanding":2264000000,"year":2019},{"capex":1707000000,"ebitMargin":27.86,"fcf":2843000000,"fcfMargin":24.3,"grossMargin":59.75,"netDebt":33395000000,"netIncome":180000000,"operatingCf":4550000000,"revenue":11700000000,"roc":4.87,"roe":0.57,"sharesOutstanding":2263000000,"year":2020},{"capex":1281000000,"ebitMargin":24.26,"fcf":4427000000,"fcfMargin":26.65,"grossMargin":48.06,"netDebt":32758000000,"netIncome":1850000000,"operatingCf":5708000000,"revenue":16610000000,"roc":6.05,"roe":6,"sharesOutstanding":2266000000,"year":2021},{"capex":1621000000,"ebitMargin":9.45,"fcf":3346000000,"fcfMargin":17.43,"grossMargin":40.41,"netDebt":31521000000,"netIncome":2625000000,"operatingCf":4967000000,"revenue":19200000000,"roc":2.87,"roe":8.54,"sharesOutstanding":2258000000,"year":2022},{"capex":2345000000,"ebitMargin":27.8,"fcf":4146000000,"fcfMargin":27.04,"grossMargin":53.12,"netDebt":32535000000,"netIncome":2486000000,"operatingCf":6491000000,"revenue":15334000000,"roc":6.68,"roe":8.2,"sharesOutstanding":2234000000,"year":2023},{"capex":2629000000,"ebitMargin":29.08,"fcf":3006000000,"fcfMargin":19.94,"grossMargin":36.67,"netDebt":32122000000,"netIncome":2613000000,"operatingCf":5635000000,"revenue":15073000000,"roc":6.61,"roe":8.56,"sharesOutstanding":2220000000,"year":2024},{"capex":3026000000,"ebitMargin":28.39,"fcf":2891000000,"fcfMargin":17.06,"grossMargin":43.66,"netDebt":32277000000,"netIncome":3056000000,"operatingCf":5917000000,"revenue":16950000000,"roc":6.85,"roe":9.81,"sharesOutstanding":2225000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.88,"fcfCagr5y":-1.83,"roeAvg10y":5.53,"roeAvg5y":8.22,"yearsAvailable":20},"quarterly":[{"capex":2691000000,"ebitMargin":29.08,"fcf":3025000000,"fcfMargin":20.07,"grossMargin":36.67,"netDebt":32122000000,"netIncome":2613000000,"operatingCf":5716000000,"quarter":4,"revenue":15073000000,"roc":6.61,"roe":8.56,"sharesOutstanding":2220000000,"year":2024},{"capex":2838000000,"ebitMargin":28.6,"fcf":2816000000,"fcfMargin":18.17,"grossMargin":36.08,"netDebt":32819000000,"netIncome":2584000000,"operatingCf":5654000000,"quarter":1,"revenue":15494000000,"roc":6.66,"roe":8.44,"sharesOutstanding":2222000000,"year":2025},{"capex":2846000000,"ebitMargin":28.47,"fcf":2724000000,"fcfMargin":17.09,"grossMargin":35.81,"netDebt":32467000000,"netIncome":2724000000,"operatingCf":5570000000,"quarter":2,"revenue":15939000000,"roc":6.6,"roe":8.85,"sharesOutstanding":2222000000,"year":2025},{"capex":2982000000,"ebitMargin":27.99,"fcf":2753000000,"fcfMargin":16.78,"grossMargin":35.18,"netDebt":32509000000,"netIncome":2727000000,"operatingCf":5735000000,"quarter":3,"revenue":16409000000,"roc":6.71,"roe":8.87,"sharesOutstanding":2224000000,"year":2025},{"capex":3026000000,"ebitMargin":28.39,"fcf":2891000000,"fcfMargin":17.06,"grossMargin":43.66,"netDebt":32277000000,"netIncome":3056000000,"operatingCf":5917000000,"quarter":4,"revenue":16950000000,"roc":6.85,"roe":9.81,"sharesOutstanding":2225000000,"year":2025},{"capex":3064000000,"ebitMargin":28.61,"fcf":3182000000,"fcfMargin":18.16,"grossMargin":46.95,"netDebt":31984000000,"netIncome":3315000000,"operatingCf":6246000000,"quarter":1,"revenue":17524000000,"roc":7.38,"roe":10.58,"sharesOutstanding":2225000000,"year":2026},{"capex":3399000000,"ebitMargin":29.04,"fcf":3158000000,"fcfMargin":17.58,"grossMargin":54.89,"netDebt":32159000000,"netIncome":3467000000,"operatingCf":6557000000,"quarter":2,"revenue":17959000000,"roc":7.62,"roe":10.96,"sharesOutstanding":2225000000,"year":2026},{"capex":3651000000,"ebitMargin":28.97,"fcf":3082000000,"fcfMargin":16.8,"grossMargin":56.67,"netDebt":32155000000,"netIncome":3603000000,"operatingCf":6733000000,"quarter":3,"revenue":18344000000,"roc":7.57,"roe":11.4,"sharesOutstanding":2227000000,"year":2026}]}