{"annual":[{"capex":3156000000,"ebitMargin":20.51,"fcf":-258000000,"fcfMargin":-2.54,"grossMargin":24.67,"netDebt":14260000000,"netIncome":1350000000,"operatingCf":2898000000,"revenue":10175000000,"roc":5.71,"roe":11.41,"sharesOutstanding":501846000,"year":2015},{"capex":4214000000,"ebitMargin":16.57,"fcf":-1903000000,"fcfMargin":-18.67,"grossMargin":20.75,"netDebt":16772000000,"netIncome":1371000000,"operatingCf":2344000000,"revenue":10195000000,"roc":4.03,"roe":10.57,"sharesOutstanding":502310000,"year":2016},{"capex":3705000000,"ebitMargin":20.45,"fcf":-324000000,"fcfMargin":-2.89,"grossMargin":24.34,"netDebt":19124000000,"netIncome":257000000,"operatingCf":3625000000,"revenue":11198000000,"roc":5.23,"roe":2.03,"sharesOutstanding":504600000,"year":2017},{"capex":3784000000,"ebitMargin":17.44,"fcf":-28000000,"fcfMargin":-0.28,"grossMargin":22.12,"netDebt":24469000000,"netIncome":1050000000,"operatingCf":3516000000,"revenue":10077000000,"roc":3.31,"roe":6.12,"sharesOutstanding":539704000,"year":2018},{"capex":3708000000,"ebitMargin":25.39,"fcf":-620000000,"fcfMargin":-5.74,"grossMargin":29.98,"netDebt":25708000000,"netIncome":2198000000,"operatingCf":3088000000,"revenue":10810000000,"roc":4.86,"roe":11.02,"sharesOutstanding":564066000,"year":2019},{"capex":4676000000,"ebitMargin":24.09,"fcf":-2085000000,"fcfMargin":-18.37,"grossMargin":28.87,"netDebt":23246000000,"netIncome":3933000000,"operatingCf":2591000000,"revenue":11353000000,"roc":4.57,"roe":16.81,"sharesOutstanding":584504000,"year":2020},{"capex":5015000000,"ebitMargin":23.34,"fcf":-1173000000,"fcfMargin":-8.98,"grossMargin":27.9,"netDebt":24086000000,"netIncome":1318000000,"operatingCf":3842000000,"revenue":13061000000,"roc":4.92,"roe":5.07,"sharesOutstanding":626072000,"year":2021},{"capex":5357000000,"ebitMargin":22.67,"fcf":-4215000000,"fcfMargin":-27.1,"grossMargin":26.75,"netDebt":28549000000,"netIncome":2139000000,"operatingCf":1142000000,"revenue":15554000000,"roc":5.13,"roe":7.88,"sharesOutstanding":632756000,"year":2022},{"capex":8397000000,"ebitMargin":19.43,"fcf":-2179000000,"fcfMargin":-13.79,"grossMargin":23.71,"netDebt":30840000000,"netIncome":3075000000,"operatingCf":6218000000,"revenue":15802000000,"roc":3.98,"roe":10.72,"sharesOutstanding":632733000,"year":2023},{"capex":8215000000,"ebitMargin":21.85,"fcf":-3308000000,"fcfMargin":-25.53,"grossMargin":27.2,"netDebt":34283000000,"netIncome":2862000000,"operatingCf":4907000000,"revenue":12957000000,"roc":3.27,"roe":9.16,"sharesOutstanding":637943000,"year":2024},{"capex":10612000000,"ebitMargin":23.72,"fcf":-6047000000,"fcfMargin":-44.1,"grossMargin":29.15,"netDebt":36285000000,"netIncome":1837000000,"operatingCf":4565000000,"revenue":13712000000,"roc":3.66,"roe":5.81,"sharesOutstanding":652697000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":8.52,"roeAvg5y":7.73,"yearsAvailable":20},"quarterly":[{"capex":8088000000,"ebitMargin":19.26,"fcf":-3457000000,"fcfMargin":-27.52,"grossMargin":24.69,"netDebt":33803000000,"netIncome":2934000000,"operatingCf":4631000000,"quarter":3,"revenue":12562000000,"roc":2.88,"roe":9.87,"sharesOutstanding":638061000,"year":2024},{"capex":8215000000,"ebitMargin":21.85,"fcf":-3308000000,"fcfMargin":-25.53,"grossMargin":27.2,"netDebt":34283000000,"netIncome":2862000000,"operatingCf":4907000000,"quarter":4,"revenue":12957000000,"roc":3.27,"roe":9.16,"sharesOutstanding":641395000,"year":2024},{"capex":8618000000,"ebitMargin":22.38,"fcf":-4080000000,"fcfMargin":-30.92,"grossMargin":27.73,"netDebt":35991000000,"netIncome":2967000000,"operatingCf":4538000000,"quarter":1,"revenue":13197000000,"roc":3.32,"roe":9.37,"sharesOutstanding":653018000,"year":2025},{"capex":9025000000,"ebitMargin":22.62,"fcf":-4372000000,"fcfMargin":-33.05,"grossMargin":28.01,"netDebt":38435000000,"netIncome":2715000000,"operatingCf":4653000000,"quarter":2,"revenue":13229000000,"roc":3.28,"roe":8.56,"sharesOutstanding":653224000,"year":2025},{"capex":9651000000,"ebitMargin":23.63,"fcf":-4910000000,"fcfMargin":-35.75,"grossMargin":28.96,"netDebt":33467000000,"netIncome":2161000000,"operatingCf":4741000000,"quarter":3,"revenue":13735000000,"roc":3.73,"roe":6.93,"sharesOutstanding":652948000,"year":2025},{"capex":10612000000,"ebitMargin":23.89,"fcf":-6047000000,"fcfMargin":-43.98,"grossMargin":29.3,"netDebt":36285000000,"netIncome":1837000000,"operatingCf":4565000000,"quarter":4,"revenue":13748000000,"roc":3.69,"roe":5.81,"sharesOutstanding":653170000,"year":2025},{"capex":10737000000,"ebitMargin":25.03,"fcf":-5845000000,"fcfMargin":-42.96,"grossMargin":35.17,"netDebt":35637000000,"netIncome":1957000000,"operatingCf":4892000000,"quarter":1,"revenue":13605000000,"roc":3.7,"roe":6.07,"sharesOutstanding":653589000,"year":2026},{"capex":10659000000,"ebitMargin":26.86,"fcf":-5243000000,"fcfMargin":-38.55,"grossMargin":41.71,"netDebt":36510000000,"netIncome":2281000000,"operatingCf":5416000000,"quarter":2,"revenue":13602000000,"roc":3.92,"roe":6.97,"sharesOutstanding":655945000,"year":2026}]}