{"annual":[{"capex":3969000000,"ebitMargin":28.44,"fcf":-50000000,"fcfMargin":-0.48,"grossMargin":40.1,"netDebt":9538000000,"netIncome":1679000000,"operatingCf":3919000000,"revenue":10415000000,"roc":8.72,"roe":12.85,"sharesOutstanding":508000000,"year":2015},{"capex":4298000000,"ebitMargin":17.64,"fcf":-985000000,"fcfMargin":-10.87,"grossMargin":33.68,"netDebt":11360000000,"netIncome":887000000,"operatingCf":3313000000,"revenue":9061000000,"roc":4.34,"roe":6.76,"sharesOutstanding":508000000,"year":2016},{"capex":4307000000,"ebitMargin":15.73,"fcf":-1047000000,"fcfMargin":-11.53,"grossMargin":37.59,"netDebt":13297000000,"netIncome":1574000000,"operatingCf":3260000000,"revenue":9084000000,"roc":3.71,"roe":11.37,"sharesOutstanding":507000000,"year":2017},{"capex":4058000000,"ebitMargin":23.7,"fcf":-1145000000,"fcfMargin":-11.81,"grossMargin":35.64,"netDebt":15301000000,"netIncome":1438000000,"operatingCf":2913000000,"revenue":9696000000,"roc":5.69,"roe":10,"sharesOutstanding":507000000,"year":2018},{"capex":3264000000,"ebitMargin":19.28,"fcf":115000000,"fcfMargin":1.14,"grossMargin":35.66,"netDebt":16349000000,"netIncome":1693000000,"operatingCf":3379000000,"revenue":10076000000,"roc":4.55,"roe":11.22,"sharesOutstanding":507000000,"year":2019},{"capex":3034000000,"ebitMargin":23.64,"fcf":68000000,"fcfMargin":0.71,"grossMargin":35.74,"netDebt":16952000000,"netIncome":1905000000,"operatingCf":3102000000,"revenue":9603000000,"roc":5.1,"roe":11.92,"sharesOutstanding":507000000,"year":2020},{"capex":2817000000,"ebitMargin":-8.8,"fcf":-1081000000,"fcfMargin":-11.12,"grossMargin":30.83,"netDebt":18811000000,"netIncome":-648000000,"operatingCf":1736000000,"revenue":9722000000,"roc":-2.04,"roe":-4.49,"sharesOutstanding":504000000,"year":2021},{"capex":2888000000,"ebitMargin":14.09,"fcf":-1385000000,"fcfMargin":-14.13,"grossMargin":26.57,"netDebt":19974000000,"netIncome":1031000000,"operatingCf":1503000000,"revenue":9800000000,"roc":3.29,"roe":7.51,"sharesOutstanding":501000000,"year":2022},{"capex":3325000000,"ebitMargin":32.79,"fcf":481000000,"fcfMargin":4.28,"grossMargin":42.96,"netDebt":20352000000,"netIncome":2563000000,"operatingCf":3806000000,"revenue":11237000000,"roc":8.07,"roe":16.56,"sharesOutstanding":500000000,"year":2023},{"capex":3380000000,"ebitMargin":22.87,"fcf":-1247000000,"fcfMargin":-12.12,"grossMargin":34.41,"netDebt":22763000000,"netIncome":1772000000,"operatingCf":2133000000,"revenue":10290000000,"roc":4.89,"roe":11,"sharesOutstanding":500000000,"year":2024},{"capex":2043000000,"ebitMargin":24.49,"fcf":325000000,"fcfMargin":2.67,"grossMargin":69,"netDebt":24237000000,"netIncome":2111000000,"operatingCf":2368000000,"revenue":12168000000,"roc":5.75,"roe":12.43,"sharesOutstanding":501000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":9.43,"roeAvg5y":8.6,"yearsAvailable":20},"quarterly":[{"capex":3367000000,"ebitMargin":24.93,"fcf":-891000000,"fcfMargin":-8.54,"grossMargin":36.17,"netDebt":21863000000,"netIncome":2032000000,"operatingCf":2476000000,"quarter":3,"revenue":10430000000,"roc":5.39,"roe":12.63,"sharesOutstanding":500000000,"year":2024},{"capex":3380000000,"ebitMargin":22.87,"fcf":-1247000000,"fcfMargin":-12.12,"grossMargin":34.41,"netDebt":22763000000,"netIncome":1772000000,"operatingCf":2133000000,"quarter":4,"revenue":10290000000,"roc":4.89,"roe":11,"sharesOutstanding":500000000,"year":2024},{"capex":null,"ebitMargin":22.93,"fcf":null,"fcfMargin":null,"grossMargin":34.21,"netDebt":22654000000,"netIncome":1829000000,"operatingCf":null,"quarter":1,"revenue":10752000000,"roc":4.95,"roe":11.17,"sharesOutstanding":500000000,"year":2025},{"capex":null,"ebitMargin":24.25,"fcf":null,"fcfMargin":null,"grossMargin":35.35,"netDebt":23247000000,"netIncome":1980000000,"operatingCf":null,"quarter":2,"revenue":11134000000,"roc":5.25,"roe":11.88,"sharesOutstanding":500000000,"year":2025},{"capex":null,"ebitMargin":24.87,"fcf":null,"fcfMargin":null,"grossMargin":35.56,"netDebt":23169000000,"netIncome":2082000000,"operatingCf":null,"quarter":3,"revenue":11718000000,"roc":5.61,"roe":12.24,"sharesOutstanding":501000000,"year":2025},{"capex":null,"ebitMargin":24.49,"fcf":null,"fcfMargin":null,"grossMargin":35.03,"netDebt":24237000000,"netIncome":2111000000,"operatingCf":null,"quarter":4,"revenue":12168000000,"roc":5.75,"roe":12.43,"sharesOutstanding":501000000,"year":2025},{"capex":null,"ebitMargin":25.47,"fcf":null,"fcfMargin":null,"grossMargin":47.33,"netDebt":16388000000,"netIncome":2263000000,"operatingCf":null,"quarter":1,"revenue":12794000000,"roc":5.9,"roe":13.08,"sharesOutstanding":500000000,"year":2026},{"capex":null,"ebitMargin":23.14,"fcf":null,"fcfMargin":null,"grossMargin":52.45,"netDebt":24486000000,"netIncome":2012000000,"operatingCf":null,"quarter":2,"revenue":12543000000,"roc":5.41,"roe":11.61,"sharesOutstanding":500000000,"year":2026}]}