{"annual":[{"capex":1496000000,"ebitMargin":26.56,"fcf":13016000000,"fcfMargin":26.64,"grossMargin":80.25,"netDebt":35337000000,"netIncome":6960000000,"operatingCf":14512000000,"revenue":48851000000,"roc":9.4,"roe":10.71,"sharesOutstanding":1251400000,"year":2015},{"capex":1999000000,"ebitMargin":25.95,"fcf":13902000000,"fcfMargin":26.32,"grossMargin":76.67,"netDebt":39491000000,"netIncome":7215000000,"operatingCf":15901000000,"revenue":52824000000,"roc":9.76,"roe":12.06,"sharesOutstanding":1231800000,"year":2016},{"capex":2217000000,"ebitMargin":26.78,"fcf":14253000000,"fcfMargin":27.12,"grossMargin":78.63,"netDebt":41264000000,"netIncome":21308000000,"operatingCf":16470000000,"revenue":52546000000,"roc":9.95,"roe":29.74,"sharesOutstanding":1211600000,"year":2017},{"capex":2196000000,"ebitMargin":16.48,"fcf":13631000000,"fcfMargin":33.39,"grossMargin":77.99,"netDebt":40126000000,"netIncome":11153000000,"operatingCf":15827000000,"revenue":40825000000,"roc":5.28,"roe":17.49,"sharesOutstanding":5977000000,"year":2018},{"capex":2594000000,"ebitMargin":17.87,"fcf":9994000000,"fcfMargin":24.43,"grossMargin":80.31,"netDebt":50840000000,"netIncome":16026000000,"operatingCf":12588000000,"revenue":40905000000,"roc":5.62,"roe":25.26,"sharesOutstanding":5675000000,"year":2019},{"capex":2791000000,"ebitMargin":21.2,"fcf":11612000000,"fcfMargin":27.88,"grossMargin":79.63,"netDebt":36490000000,"netIncome":9159000000,"operatingCf":14403000000,"revenue":41651000000,"roc":6.88,"roe":14.43,"sharesOutstanding":5632000000,"year":2020},{"capex":2711000000,"ebitMargin":24.89,"fcf":29869000000,"fcfMargin":36.74,"grossMargin":62.08,"netDebt":35054000000,"netIncome":21979000000,"operatingCf":32580000000,"revenue":81288000000,"roc":14.58,"roe":28.37,"sharesOutstanding":5708000000,"year":2021},{"capex":3236000000,"ebitMargin":37.67,"fcf":26031000000,"fcfMargin":25.73,"grossMargin":66.05,"netDebt":34454000000,"netIncome":31372000000,"operatingCf":29267000000,"revenue":101175000000,"roc":24.58,"roe":32.71,"sharesOutstanding":5733000000,"year":2022},{"capex":3907000000,"ebitMargin":7.42,"fcf":4793000000,"fcfMargin":8.05,"grossMargin":58.1,"netDebt":72188000000,"netIncome":2119000000,"operatingCf":8700000000,"revenue":59554000000,"roc":2.47,"roe":2.37,"sharesOutstanding":5709000000,"year":2023},{"capex":2909000000,"ebitMargin":23.48,"fcf":9835000000,"fcfMargin":15.46,"grossMargin":71.94,"netDebt":65950000000,"netIncome":8031000000,"operatingCf":12744000000,"revenue":63627000000,"roc":8.77,"roe":9.11,"sharesOutstanding":5700000000,"year":2024},{"capex":2629000000,"ebitMargin":27.82,"fcf":9076000000,"fcfMargin":14.5,"grossMargin":74.33,"netDebt":66274000000,"netIncome":7771000000,"operatingCf":11705000000,"revenue":62579000000,"roc":10.17,"roe":8.99,"sharesOutstanding":5686000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-6.67,"fcfCagr5y":-29.45,"roeAvg10y":18.05,"roeAvg5y":16.31,"yearsAvailable":20},"quarterly":[{"capex":2909000000,"ebitMargin":23.45,"fcf":9835000000,"fcfMargin":15.46,"grossMargin":71.94,"netDebt":62606000000,"netIncome":8031000000,"operatingCf":12744000000,"quarter":4,"revenue":63626000000,"roc":8.75,"roe":9.11,"sharesOutstanding":5703000000,"year":2024},{"capex":2769000000,"ebitMargin":24.24,"fcf":11220000000,"fcfMargin":17.96,"grossMargin":72.28,"netDebt":59861000000,"netIncome":7883000000,"operatingCf":13989000000,"quarter":1,"revenue":62463000000,"roc":8.82,"roe":8.73,"sharesOutstanding":5710000000,"year":2025},{"capex":2750000000,"ebitMargin":26.08,"fcf":12438000000,"fcfMargin":19.49,"grossMargin":72.12,"netDebt":60159000000,"netIncome":10752000000,"operatingCf":15188000000,"quarter":2,"revenue":63833000000,"roc":9.89,"roe":12.12,"sharesOutstanding":5706000000,"year":2025},{"capex":2701000000,"ebitMargin":26.93,"fcf":10376000000,"fcfMargin":16.53,"grossMargin":73.4,"netDebt":60369000000,"netIncome":9828000000,"operatingCf":13077000000,"quarter":3,"revenue":62786000000,"roc":9.82,"roe":10.59,"sharesOutstanding":5714000000,"year":2025},{"capex":2629000000,"ebitMargin":27.81,"fcf":9076000000,"fcfMargin":14.5,"grossMargin":74.33,"netDebt":66274000000,"netIncome":7770000000,"operatingCf":11705000000,"quarter":4,"revenue":62579000000,"roc":10.17,"roe":8.99,"sharesOutstanding":5686000000,"year":2025},{"capex":2501000000,"ebitMargin":27.24,"fcf":9484000000,"fcfMargin":14.98,"grossMargin":73.51,"netDebt":62752000000,"netIncome":7490000000,"operatingCf":11985000000,"quarter":1,"revenue":63314000000,"roc":9.95,"roe":8.31,"sharesOutstanding":5731000000,"year":2026},{"capex":2416000000,"ebitMargin":26.72,"fcf":10986000000,"fcfMargin":17.25,"grossMargin":73.18,"netDebt":62218000000,"netIncome":4332000000,"operatingCf":13402000000,"quarter":2,"revenue":63695000000,"roc":10.1,"roe":5.09,"sharesOutstanding":5699000000,"year":2026},{"capex":2387000000,"ebitMargin":23.83,"fcf":11787000000,"fcfMargin":18.53,"grossMargin":73.37,"netDebt":60847000000,"netIncome":4033000000,"operatingCf":14174000000,"quarter":3,"revenue":63624000000,"roc":8.77,"roe":4.53,"sharesOutstanding":5751000000,"year":2026}]}