{"annual":[{"capex":3872000000,"ebitMargin":26.49,"fcf":2244000000,"fcfMargin":12.83,"grossMargin":50.84,"netDebt":29116000000,"netIncome":2752000000,"operatingCf":6116000000,"revenue":17486000000,"roc":6.4,"roe":12.19,"sharesOutstanding":1844000000,"year":2015},{"capex":4240000000,"ebitMargin":27.63,"fcf":2096000000,"fcfMargin":12.99,"grossMargin":53.4,"netDebt":29548000000,"netIncome":2912000000,"operatingCf":6369000000,"revenue":16138000000,"roc":5.64,"roe":11.96,"sharesOutstanding":1864000000,"year":2016},{"capex":5445000000,"ebitMargin":30.12,"fcf":968000000,"fcfMargin":5.64,"grossMargin":56.16,"netDebt":33367000000,"netIncome":5380000000,"operatingCf":6458000000,"revenue":17173000000,"roc":5.97,"roe":19.07,"sharesOutstanding":1892000000,"year":2017},{"capex":6010000000,"ebitMargin":25.59,"fcf":583000000,"fcfMargin":3.49,"grossMargin":57.78,"netDebt":37074000000,"netIncome":6638000000,"operatingCf":6593000000,"revenue":16727000000,"roc":4.97,"roe":19.44,"sharesOutstanding":1912000000,"year":2018},{"capex":11077000000,"ebitMargin":27.87,"fcf":-2922000000,"fcfMargin":-15.22,"grossMargin":58.33,"netDebt":41983000000,"netIncome":3769000000,"operatingCf":8155000000,"revenue":19204000000,"roc":5.16,"roe":10.19,"sharesOutstanding":1942000000,"year":2019},{"capex":7759000000,"ebitMargin":28.43,"fcf":224000000,"fcfMargin":1.24,"grossMargin":59.49,"netDebt":46986000000,"netIncome":2919000000,"operatingCf":7983000000,"revenue":17997000000,"roc":4.56,"roe":7.99,"sharesOutstanding":1968800000,"year":2020},{"capex":7830000000,"ebitMargin":22.78,"fcf":-277000000,"fcfMargin":-1.62,"grossMargin":50.32,"netDebt":54188000000,"netIncome":3573000000,"operatingCf":7553000000,"revenue":17069000000,"roc":3.15,"roe":9.6,"sharesOutstanding":1972200000,"year":2021},{"capex":9742000000,"ebitMargin":19.47,"fcf":-1480000000,"fcfMargin":-7.06,"grossMargin":48.38,"netDebt":63365000000,"netIncome":4147000000,"operatingCf":8262000000,"revenue":20956000000,"roc":3.09,"roe":10.57,"sharesOutstanding":1978600000,"year":2022},{"capex":9548000000,"ebitMargin":36.41,"fcf":1753000000,"fcfMargin":6.24,"grossMargin":63.94,"netDebt":70521000000,"netIncome":7310000000,"operatingCf":11301000000,"revenue":28114000000,"roc":6.85,"roe":15.4,"sharesOutstanding":2030800000,"year":2023},{"capex":8514000000,"ebitMargin":30.21,"fcf":4746000000,"fcfMargin":19.17,"grossMargin":60.06,"netDebt":80846000000,"netIncome":6946000000,"operatingCf":13260000000,"revenue":24753000000,"roc":4.54,"roe":13.86,"sharesOutstanding":2059000000,"year":2024},{"capex":9274000000,"ebitMargin":30.14,"fcf":3211000000,"fcfMargin":11.69,"grossMargin":62.8,"netDebt":92807000000,"netIncome":6834000000,"operatingCf":12485000000,"revenue":27476000000,"roc":4.36,"roe":12.51,"sharesOutstanding":2089000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.84,"fcfCagr5y":null,"roeAvg10y":13.06,"roeAvg5y":12.39,"yearsAvailable":20},"quarterly":[{"capex":8514000000,"ebitMargin":30.22,"fcf":4746000000,"fcfMargin":19.17,"grossMargin":60.06,"netDebt":80846000000,"netIncome":6945000000,"operatingCf":13260000000,"quarter":4,"revenue":24752000000,"roc":4.54,"roe":13.86,"sharesOutstanding":2062000000,"year":2024},{"capex":8547000000,"ebitMargin":30.56,"fcf":4405000000,"fcfMargin":17.43,"grossMargin":60.84,"netDebt":87259000000,"netIncome":5510000000,"operatingCf":12952000000,"quarter":1,"revenue":25268000000,"roc":4.51,"roe":11.06,"sharesOutstanding":2059000000,"year":2025},{"capex":8473000000,"ebitMargin":30.75,"fcf":3735000000,"fcfMargin":14.42,"grossMargin":61.98,"netDebt":91461000000,"netIncome":5916000000,"operatingCf":12208000000,"quarter":2,"revenue":25899000000,"roc":4.53,"roe":11.65,"sharesOutstanding":2061300000,"year":2025},{"capex":8894000000,"ebitMargin":29.03,"fcf":3073000000,"fcfMargin":11.69,"grossMargin":62.58,"netDebt":90731000000,"netIncome":6502000000,"operatingCf":11967000000,"quarter":3,"revenue":26298000000,"roc":4.21,"roe":12,"sharesOutstanding":2061300000,"year":2025},{"capex":9274000000,"ebitMargin":30.14,"fcf":3211000000,"fcfMargin":11.69,"grossMargin":62.8,"netDebt":92807000000,"netIncome":6834000000,"operatingCf":12485000000,"quarter":4,"revenue":27476000000,"roc":4.36,"roe":12.51,"sharesOutstanding":2089000000,"year":2025},{"capex":9967000000,"ebitMargin":29.2,"fcf":2363000000,"fcfMargin":8.38,"grossMargin":67.32,"netDebt":102405000000,"netIncome":8183000000,"operatingCf":12330000000,"quarter":1,"revenue":28187000000,"roc":4.2,"roe":14.82,"sharesOutstanding":2089000000,"year":2026},{"capex":10755000000,"ebitMargin":29.49,"fcf":3048000000,"fcfMargin":10.5,"grossMargin":71.81,"netDebt":107331000000,"netIncome":9299000000,"operatingCf":13803000000,"quarter":2,"revenue":29021000000,"roc":4.2,"roe":16.28,"sharesOutstanding":2089000000,"year":2026},{"capex":16438000000,"ebitMargin":29.7,"fcf":-1617000000,"fcfMargin":-5.55,"grossMargin":62.4,"netDebt":108353000000,"netIncome":11636000000,"operatingCf":14821000000,"quarter":3,"revenue":29145000000,"roc":4.12,"roe":18.92,"sharesOutstanding":2097600000,"year":2026}]}