{"annual":[{"capex":1189000000,"ebitMargin":34.02,"fcf":12372000000,"fcfMargin":33.4,"grossMargin":79.81,"netDebt":23703000000,"netIncome":8901000000,"operatingCf":13561000000,"revenue":37047000000,"roc":13.27,"roe":18.82,"sharesOutstanding":4305000000,"year":2016},{"capex":2021000000,"ebitMargin":34.23,"fcf":12105000000,"fcfMargin":32.08,"grossMargin":80.25,"netDebt":36125000000,"netIncome":9452000000,"operatingCf":14126000000,"revenue":37728000000,"roc":11.65,"roe":17.55,"sharesOutstanding":4219643000,"year":2017},{"capex":1736000000,"ebitMargin":33.3,"fcf":13650000000,"fcfMargin":34.27,"grossMargin":79.76,"netDebt":38999000000,"netIncome":3587000000,"operatingCf":15386000000,"revenue":39831000000,"roc":11.23,"roe":7.76,"sharesOutstanding":4238000000,"year":2018},{"capex":1660000000,"ebitMargin":34.26,"fcf":12891000000,"fcfMargin":32.63,"grossMargin":79.76,"netDebt":35653000000,"netIncome":11083000000,"operatingCf":14551000000,"revenue":39506000000,"roc":15.03,"roe":50.87,"sharesOutstanding":3732000000,"year":2019},{"capex":1564000000,"ebitMargin":35.57,"fcf":11575000000,"fcfMargin":29.63,"grossMargin":79.68,"netDebt":34358000000,"netIncome":10135000000,"operatingCf":13139000000,"revenue":39068000000,"roc":14.15,"roe":83.94,"sharesOutstanding":3294000000,"year":2020},{"capex":2135000000,"ebitMargin":37.58,"fcf":13752000000,"fcfMargin":33.97,"grossMargin":80.59,"netDebt":54147000000,"netIncome":13746000000,"operatingCf":15887000000,"revenue":40479000000,"roc":14.23,"roe":262.43,"sharesOutstanding":3022000000,"year":2021},{"capex":4511000000,"ebitMargin":25.74,"fcf":5028000000,"fcfMargin":11.85,"grossMargin":79.08,"netDebt":54476000000,"netIncome":6717000000,"operatingCf":9539000000,"revenue":42440000000,"roc":12.17,"roe":null,"sharesOutstanding":2786000000,"year":2022},{"capex":8695000000,"ebitMargin":26.21,"fcf":8470000000,"fcfMargin":16.96,"grossMargin":72.85,"netDebt":80716000000,"netIncome":8503000000,"operatingCf":17165000000,"revenue":49954000000,"roc":11.76,"roe":792.45,"sharesOutstanding":2766000000,"year":2023},{"capex":6866000000,"ebitMargin":28.99,"fcf":11807000000,"fcfMargin":22.29,"grossMargin":71.41,"netDebt":84015000000,"netIncome":10467000000,"operatingCf":18673000000,"revenue":52961000000,"roc":14.03,"roe":120.26,"sharesOutstanding":2823000000,"year":2024},{"capex":21215000000,"ebitMargin":30.8,"fcf":-394000000,"fcfMargin":-0.69,"grossMargin":70.51,"netDebt":93318000000,"netIncome":12443000000,"operatingCf":20821000000,"revenue":57399000000,"roc":13.03,"roe":60.84,"sharesOutstanding":2866000000,"year":2025},{"capex":55663000000,"ebitMargin":30.85,"fcf":-23686000000,"fcfMargin":-35.16,"grossMargin":65.2,"netDebt":124900000000,"netIncome":17087000000,"operatingCf":31977000000,"revenue":67358000000,"roc":9.44,"roe":40.2,"sharesOutstanding":2915000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":10745000000,"ebitMargin":30.3,"fcf":9542000000,"fcfMargin":17.37,"grossMargin":71.27,"netDebt":77683000000,"netIncome":11625000000,"operatingCf":20287000000,"quarter":4,"revenue":54933000000,"roc":13.94,"roe":84.57,"sharesOutstanding":2869000000,"year":2024},{"capex":14933000000,"ebitMargin":30.93,"fcf":5812000000,"fcfMargin":10.42,"grossMargin":71.12,"netDebt":78870000000,"netIncome":12160000000,"operatingCf":20745000000,"quarter":1,"revenue":55783000000,"roc":13.1,"roe":72.68,"sharesOutstanding":2874000000,"year":2025},{"capex":21215000000,"ebitMargin":30.8,"fcf":-394000000,"fcfMargin":-0.69,"grossMargin":70.51,"netDebt":93318000000,"netIncome":12443000000,"operatingCf":20821000000,"quarter":2,"revenue":57399000000,"roc":13.03,"roe":60.84,"sharesOutstanding":2871000000,"year":2025},{"capex":27414000000,"ebitMargin":30.44,"fcf":-5880000000,"fcfMargin":-9.96,"grossMargin":69.66,"netDebt":94964000000,"netIncome":12441000000,"operatingCf":21534000000,"quarter":3,"revenue":59018000000,"roc":12.78,"roe":51.51,"sharesOutstanding":2909000000,"year":2025},{"capex":35477000000,"ebitMargin":30.28,"fcf":-13181000000,"fcfMargin":-21.6,"grossMargin":68.54,"netDebt":105145000000,"netIncome":15425000000,"operatingCf":22296000000,"quarter":4,"revenue":61017000000,"roc":11.05,"roe":51.5,"sharesOutstanding":2922000000,"year":2025},{"capex":48250000000,"ebitMargin":30.83,"fcf":-24736000000,"fcfMargin":-38.6,"grossMargin":67.08,"netDebt":123710000000,"netIncome":16210000000,"operatingCf":23514000000,"quarter":1,"revenue":64077000000,"roc":9.66,"roe":42.11,"sharesOutstanding":2914000000,"year":2026},{"capex":55663000000,"ebitMargin":30.85,"fcf":-23686000000,"fcfMargin":-35.16,"grossMargin":65.81,"netDebt":124900000000,"netIncome":17087000000,"operatingCf":31977000000,"quarter":2,"revenue":67358000000,"roc":9.44,"roe":40.2,"sharesOutstanding":2915000000,"year":2026},{"capex":75660000000,"ebitMargin":32.36,"fcf":-28720000000,"fcfMargin":-40.01,"grossMargin":63.95,"netDebt":119562000000,"netIncome":18920000000,"operatingCf":46940000000,"quarter":3,"revenue":71777000000,"roc":9.08,"roe":28.34,"sharesOutstanding":3000000000,"year":2026}]}