{"annual":[{"capex":7393000000,"ebitMargin":24.48,"fcf":-1119000000,"fcfMargin":-6.4,"grossMargin":43.9,"netDebt":27334000000,"netIncome":2421000000,"operatingCf":6274000000,"revenue":17489000000,"roc":6.19,"roe":11.36,"sharesOutstanding":911600000,"year":2015},{"capex":7310000000,"ebitMargin":22.55,"fcf":-2416000000,"fcfMargin":-12.14,"grossMargin":42.87,"netDebt":45482000000,"netIncome":2493000000,"operatingCf":4894000000,"revenue":19896000000,"roc":4.64,"roe":9.78,"sharesOutstanding":990200000,"year":2016},{"capex":7423000000,"ebitMargin":10.13,"fcf":-1028000000,"fcfMargin":-4.46,"grossMargin":43.05,"netDebt":48663000000,"netIncome":880000000,"operatingCf":6395000000,"revenue":23031000000,"roc":2.4,"roe":3.4,"sharesOutstanding":1007603100,"year":2017},{"capex":8001000000,"ebitMargin":17.84,"fcf":-1056000000,"fcfMargin":-4.49,"grossMargin":40.93,"netDebt":45453000000,"netIncome":2242000000,"operatingCf":6945000000,"revenue":23495000000,"roc":4.08,"roe":7.64,"sharesOutstanding":1033788000,"year":2018},{"capex":7555000000,"ebitMargin":36.12,"fcf":-1774000000,"fcfMargin":-8.28,"grossMargin":44.83,"netDebt":46711000000,"netIncome":4754000000,"operatingCf":5781000000,"revenue":21419000000,"roc":7.29,"roe":14.83,"sharesOutstanding":1054000000,"year":2019},{"capex":7441000000,"ebitMargin":23.98,"fcf":-745000000,"fcfMargin":-3.66,"grossMargin":48.57,"netDebt":49976000000,"netIncome":3134000000,"operatingCf":6696000000,"revenue":20375000000,"roc":4.41,"roe":11.09,"sharesOutstanding":1058000000,"year":2020},{"capex":7240000000,"ebitMargin":16,"fcf":-1071000000,"fcfMargin":-4.63,"grossMargin":44.33,"netDebt":53672000000,"netIncome":2408000000,"operatingCf":6169000000,"revenue":23113000000,"roc":3.17,"roe":8.55,"sharesOutstanding":1061000000,"year":2021},{"capex":7923000000,"ebitMargin":18.34,"fcf":-1621000000,"fcfMargin":-5.54,"grossMargin":36.3,"netDebt":57218000000,"netIncome":3535000000,"operatingCf":6302000000,"revenue":29279000000,"roc":4.51,"roe":11.63,"sharesOutstanding":1080982000,"year":2022},{"capex":9095000000,"ebitMargin":23.07,"fcf":-1542000000,"fcfMargin":-6.11,"grossMargin":46.36,"netDebt":62742000000,"netIncome":3976000000,"operatingCf":7553000000,"revenue":25253000000,"roc":4.63,"roe":11.29,"sharesOutstanding":1098000000,"year":2023},{"capex":8955000000,"ebitMargin":26.45,"fcf":833000000,"fcfMargin":3.12,"grossMargin":49.93,"netDebt":65207000000,"netIncome":4401000000,"operatingCf":9788000000,"revenue":26724000000,"roc":5.47,"roe":13.25,"sharesOutstanding":1103008000,"year":2024},{"capex":12737000000,"ebitMargin":24.6,"fcf":-2935000000,"fcfMargin":-9.93,"grossMargin":29.81,"netDebt":72436000000,"netIncome":4341000000,"operatingCf":9802000000,"revenue":29553000000,"roc":5.24,"roe":12.05,"sharesOutstanding":1109000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":10.35,"roeAvg5y":11.35,"yearsAvailable":20},"quarterly":[{"capex":9184000000,"ebitMargin":27.31,"fcf":244000000,"fcfMargin":0.92,"grossMargin":49.83,"netDebt":64064000000,"netIncome":4722000000,"operatingCf":9428000000,"quarter":3,"revenue":26428000000,"roc":5.48,"roe":14.18,"sharesOutstanding":1103000000,"year":2024},{"capex":9587000000,"ebitMargin":26.45,"fcf":201000000,"fcfMargin":0.75,"grossMargin":49.93,"netDebt":65207000000,"netIncome":4401000000,"operatingCf":9788000000,"quarter":4,"revenue":26724000000,"roc":5.47,"roe":13.25,"sharesOutstanding":1112500000,"year":2024},{"capex":10116000000,"ebitMargin":26.48,"fcf":-389000000,"fcfMargin":-1.4,"grossMargin":49.69,"netDebt":67793000000,"netIncome":4606000000,"operatingCf":9727000000,"quarter":1,"revenue":27853000000,"roc":5.49,"roe":13.61,"sharesOutstanding":1105000000,"year":2025},{"capex":10783000000,"ebitMargin":25.39,"fcf":-1563000000,"fcfMargin":-5.51,"grossMargin":48.81,"netDebt":69560000000,"netIncome":4283000000,"operatingCf":9220000000,"quarter":2,"revenue":28363000000,"roc":5.36,"roe":12.59,"sharesOutstanding":1105000000,"year":2025},{"capex":11700000000,"ebitMargin":25.68,"fcf":-2322000000,"fcfMargin":-8.03,"grossMargin":49.1,"netDebt":70405000000,"netIncome":4459000000,"operatingCf":9378000000,"quarter":3,"revenue":28912000000,"roc":5.44,"roe":12.74,"sharesOutstanding":1110000000,"year":2025},{"capex":13048000000,"ebitMargin":24.63,"fcf":-3246000000,"fcfMargin":-10.98,"grossMargin":43.48,"netDebt":72436000000,"netIncome":4341000000,"operatingCf":9802000000,"quarter":4,"revenue":29552000000,"roc":5.24,"roe":12.05,"sharesOutstanding":1109000000,"year":2025},{"capex":13555000000,"ebitMargin":24.15,"fcf":-3777000000,"fcfMargin":-12.52,"grossMargin":43.11,"netDebt":75024000000,"netIncome":4363000000,"operatingCf":9778000000,"quarter":1,"revenue":30174000000,"roc":5.14,"roe":11.75,"sharesOutstanding":1128000000,"year":2026},{"capex":13563000000,"ebitMargin":24.19,"fcf":2573000000,"fcfMargin":8.53,"grossMargin":43.4,"netDebt":74103000000,"netIncome":4657000000,"operatingCf":10248000000,"quarter":2,"revenue":30178000000,"roc":4.99,"roe":11.77,"sharesOutstanding":1141000000,"year":2026}]}