{"annual":[{"capex":1373000000,"ebitMargin":23.59,"fcf":2301000000,"fcfMargin":6.39,"grossMargin":92.38,"netDebt":167330000000,"netIncome":6127000000,"operatingCf":3674000000,"revenue":36005000000,"roc":2.78,"roe":8.15,"sharesOutstanding":1953000000,"year":2015},{"capex":1276000000,"ebitMargin":24.56,"fcf":1171000000,"fcfMargin":3.25,"grossMargin":90.79,"netDebt":208343000000,"netIncome":5979000000,"operatingCf":2447000000,"revenue":36029000000,"roc":2.83,"roe":7.86,"sharesOutstanding":1887000000,"year":2016},{"capex":1629000000,"ebitMargin":25.04,"fcf":-6134000000,"fcfMargin":-14.76,"grossMargin":86.29,"netDebt":214113000000,"netIncome":6111000000,"operatingCf":-4505000000,"revenue":41549000000,"roc":3.09,"roe":7.9,"sharesOutstanding":1821000000,"year":2017},{"capex":1865000000,"ebitMargin":23.51,"fcf":5440000000,"fcfMargin":11.38,"grossMargin":78.9,"netDebt":197047000000,"netIncome":8748000000,"operatingCf":7305000000,"revenue":47800000000,"roc":3.37,"roe":10.9,"sharesOutstanding":1738000000,"year":2018},{"capex":1826000000,"ebitMargin":21.97,"fcf":38947000000,"fcfMargin":75.7,"grossMargin":75.58,"netDebt":211866000000,"netIncome":9042000000,"operatingCf":40773000000,"revenue":51449000000,"roc":3.34,"roe":11.09,"sharesOutstanding":1640000000,"year":2019},{"capex":1444000000,"ebitMargin":29.02,"fcf":-26675000000,"fcfMargin":-53.7,"grossMargin":90.72,"netDebt":216077000000,"netIncome":10996000000,"operatingCf":-25231000000,"revenue":49677000000,"roc":3.6,"roe":10.8,"sharesOutstanding":1624000000,"year":2020},{"capex":2308000000,"ebitMargin":34.04,"fcf":31663000000,"fcfMargin":54.8,"grossMargin":97.63,"netDebt":218518000000,"netIncome":15034000000,"operatingCf":33971000000,"revenue":57780000000,"roc":4.73,"roe":14.26,"sharesOutstanding":1814000000,"year":2021},{"capex":3078000000,"ebitMargin":22.55,"fcf":-9475000000,"fcfMargin":-15.17,"grossMargin":79.92,"netDebt":216003000000,"netIncome":11029000000,"operatingCf":-6397000000,"revenue":62478000000,"roc":3.33,"roe":11.01,"sharesOutstanding":1713000000,"year":2022},{"capex":3412000000,"ebitMargin":13.38,"fcf":-36948000000,"fcfMargin":-41.85,"grossMargin":56.79,"netDebt":280377000000,"netIncome":9087000000,"operatingCf":-33536000000,"revenue":88286000000,"roc":2.65,"roe":9.18,"sharesOutstanding":1646000000,"year":2023},{"capex":3462000000,"ebitMargin":17.06,"fcf":-2100000000,"fcfMargin":-2.04,"grossMargin":55.61,"netDebt":284745000000,"netIncome":13390000000,"operatingCf":1362000000,"revenue":103145000000,"roc":3.7,"roe":12.81,"sharesOutstanding":1611000000,"year":2024},{"capex":2898000000,"ebitMargin":19.09,"fcf":46100000000,"fcfMargin":40.09,"grossMargin":57.07,"netDebt":363865000000,"netIncome":16861000000,"operatingCf":48998000000,"revenue":114983000000,"roc":2.55,"roe":15.1,"sharesOutstanding":1593000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":11.09,"roeAvg5y":12.47,"yearsAvailable":20},"quarterly":[{"capex":3462000000,"ebitMargin":17.06,"fcf":-2100000000,"fcfMargin":-2.04,"grossMargin":55.61,"netDebt":284745000000,"netIncome":13390000000,"operatingCf":1362000000,"quarter":4,"revenue":103145000000,"roc":3.7,"roe":12.81,"sharesOutstanding":1608000000,"year":2024},{"capex":null,"ebitMargin":17.73,"fcf":null,"fcfMargin":null,"grossMargin":56.3,"netDebt":336094000000,"netIncome":14293000000,"operatingCf":null,"quarter":1,"revenue":105708000000,"roc":3.83,"roe":13.38,"sharesOutstanding":1600000000,"year":2025},{"capex":null,"ebitMargin":17.8,"fcf":null,"fcfMargin":null,"grossMargin":56.26,"netDebt":327855000000,"netIncome":14756000000,"operatingCf":null,"quarter":2,"revenue":108384000000,"roc":2.94,"roe":13.64,"sharesOutstanding":1593000000,"year":2025},{"capex":null,"ebitMargin":18.82,"fcf":null,"fcfMargin":null,"grossMargin":56.91,"netDebt":341151000000,"netIncome":16178000000,"operatingCf":null,"quarter":3,"revenue":112104000000,"roc":4.02,"roe":14.71,"sharesOutstanding":1593000000,"year":2025},{"capex":null,"ebitMargin":19.09,"fcf":null,"fcfMargin":null,"grossMargin":57.07,"netDebt":363865000000,"netIncome":16861000000,"operatingCf":null,"quarter":4,"revenue":114983000000,"roc":2.55,"roe":15.1,"sharesOutstanding":1593000000,"year":2025},{"capex":null,"ebitMargin":19.48,"fcf":null,"fcfMargin":null,"grossMargin":57.99,"netDebt":400125000000,"netIncome":18184000000,"operatingCf":null,"quarter":1,"revenue":120221000000,"roc":4.55,"roe":15.91,"sharesOutstanding":1593000000,"year":2026},{"capex":null,"ebitMargin":20.7,"fcf":null,"fcfMargin":null,"grossMargin":59.72,"netDebt":385178000000,"netIncome":20226000000,"operatingCf":null,"quarter":2,"revenue":126529000000,"roc":4.84,"roe":17.39,"sharesOutstanding":1593000000,"year":2026},{"capex":null,"ebitMargin":20.54,"fcf":null,"fcfMargin":null,"grossMargin":60.63,"netDebt":null,"netIncome":20525000000,"operatingCf":null,"quarter":3,"revenue":129757000000,"roc":null,"roe":17.48,"sharesOutstanding":1570566292,"year":2026}]}