{"annual":[{"capex":960000000,"ebitMargin":39.65,"fcf":6905000000,"fcfMargin":25.77,"grossMargin":65.05,"netDebt":25063000000,"netIncome":6873000000,"operatingCf":7865000000,"revenue":26794000000,"roc":57.21,"roe":null,"sharesOutstanding":1549000000,"year":2015},{"capex":1172000000,"ebitMargin":40.86,"fcf":6905000000,"fcfMargin":25.88,"grossMargin":64.81,"netDebt":24828000000,"netIncome":6967000000,"operatingCf":8077000000,"revenue":26685000000,"roc":53.49,"roe":null,"sharesOutstanding":1551000000,"year":2016},{"capex":1548000000,"ebitMargin":40.27,"fcf":7364000000,"fcfMargin":25.62,"grossMargin":63.71,"netDebt":25892000000,"netIncome":6035000000,"operatingCf":8912000000,"revenue":28748000000,"roc":42.86,"roe":null,"sharesOutstanding":1553000000,"year":2017},{"capex":1436000000,"ebitMargin":38.26,"fcf":8042000000,"fcfMargin":27.15,"grossMargin":63.69,"netDebt":25166000000,"netIncome":7911000000,"operatingCf":9478000000,"revenue":29625000000,"roc":50.14,"roe":null,"sharesOutstanding":1555000000,"year":2018},{"capex":852000000,"ebitMargin":35.33,"fcf":9238000000,"fcfMargin":30.99,"grossMargin":64.73,"netDebt":24184000000,"netIncome":7185000000,"operatingCf":10090000000,"revenue":29805000000,"roc":43.8,"roe":null,"sharesOutstanding":1556000000,"year":2019},{"capex":602000000,"ebitMargin":40.84,"fcf":9210000000,"fcfMargin":32.1,"grossMargin":66.65,"netDebt":24256000000,"netIncome":8056000000,"operatingCf":9812000000,"revenue":28694000000,"roc":46.51,"roe":null,"sharesOutstanding":1558000000,"year":2020},{"capex":748000000,"ebitMargin":9.38,"fcf":11219000000,"fcfMargin":35.72,"grossMargin":91,"netDebt":-1473000000,"netIncome":2229000000,"operatingCf":11967000000,"revenue":31405000000,"roc":7.31,"roe":null,"sharesOutstanding":1559000000,"year":2021},{"capex":1077000000,"ebitMargin":38.56,"fcf":9726000000,"fcfMargin":30.62,"grossMargin":64.1,"netDebt":39916000000,"netIncome":9048000000,"operatingCf":10803000000,"revenue":31762000000,"roc":35.66,"roe":null,"sharesOutstanding":1552000000,"year":2022},{"capex":1321000000,"ebitMargin":32.85,"fcf":7883000000,"fcfMargin":22.41,"grossMargin":63.35,"netDebt":44849000000,"netIncome":7791000000,"operatingCf":9204000000,"revenue":35174000000,"roc":29.69,"roe":null,"sharesOutstanding":1553000000,"year":2023},{"capex":1444000000,"ebitMargin":35.38,"fcf":10773000000,"fcfMargin":28.44,"grossMargin":64.81,"netDebt":41479000000,"netIncome":7034000000,"operatingCf":12217000000,"revenue":37878000000,"roc":34.48,"roe":null,"sharesOutstanding":1556000000,"year":2024},{"capex":1569000000,"ebitMargin":36.64,"fcf":10664000000,"fcfMargin":26.23,"grossMargin":67.12,"netDebt":43963000000,"netIncome":11348000000,"operatingCf":12233000000,"revenue":40648000000,"roc":34.03,"roe":null,"sharesOutstanding":1558000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.15,"fcfCagr5y":-0.93,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":1444000000,"ebitMargin":35.38,"fcf":10773000000,"fcfMargin":28.44,"grossMargin":64.81,"netDebt":41479000000,"netIncome":7057000000,"operatingCf":12217000000,"quarter":4,"revenue":37878000000,"roc":34.48,"roe":null,"sharesOutstanding":1556000000,"year":2024},{"capex":1431000000,"ebitMargin":36.21,"fcf":10195000000,"fcfMargin":26.56,"grossMargin":65.68,"netDebt":45136000000,"netIncome":7599000000,"operatingCf":11626000000,"quarter":1,"revenue":38386000000,"roc":37.58,"roe":null,"sharesOutstanding":1556000000,"year":2025},{"capex":1417000000,"ebitMargin":36.38,"fcf":8989000000,"fcfMargin":23.01,"grossMargin":66.44,"netDebt":47324000000,"netIncome":8232000000,"operatingCf":10406000000,"quarter":2,"revenue":39058000000,"roc":35.21,"roe":null,"sharesOutstanding":1558000000,"year":2025},{"capex":1403000000,"ebitMargin":37.05,"fcf":10123000000,"fcfMargin":25.31,"grossMargin":66.92,"netDebt":46045000000,"netIncome":8628000000,"operatingCf":11526000000,"quarter":3,"revenue":39992000000,"roc":36.73,"roe":null,"sharesOutstanding":1558000000,"year":2025},{"capex":1569000000,"ebitMargin":36.74,"fcf":10664000000,"fcfMargin":26.23,"grossMargin":67.12,"netDebt":43963000000,"netIncome":11348000000,"operatingCf":12233000000,"quarter":4,"revenue":40648000000,"roc":34.13,"roe":null,"sharesOutstanding":1558000000,"year":2025},{"capex":1518000000,"ebitMargin":36.83,"fcf":10666000000,"fcfMargin":25.71,"grossMargin":67.3,"netDebt":46498000000,"netIncome":11096000000,"operatingCf":12184000000,"quarter":1,"revenue":41493000000,"roc":35.8,"roe":null,"sharesOutstanding":1562820513,"year":2026},{"capex":1542000000,"ebitMargin":37.75,"fcf":12722000000,"fcfMargin":29.9,"grossMargin":67.51,"netDebt":43114000000,"netIncome":10874000000,"operatingCf":14264000000,"quarter":2,"revenue":42545000000,"roc":38.48,"roe":null,"sharesOutstanding":1562820513,"year":2026},{"capex":1559000000,"ebitMargin":38.62,"fcf":13595000000,"fcfMargin":31.52,"grossMargin":67.74,"netDebt":40879000000,"netIncome":10709000000,"operatingCf":15154000000,"quarter":3,"revenue":43138000000,"roc":40.12,"roe":null,"sharesOutstanding":1562820513,"year":2026}]}