{"annual":[{"capex":4265000000,"ebitMargin":25.21,"fcf":6644000000,"fcfMargin":12.66,"grossMargin":45.94,"netDebt":13067000000,"netIncome":8382000000,"operatingCf":10909000000,"revenue":52465000000,"roc":18.41,"roe":18.83,"sharesOutstanding":1709000000,"year":2015},{"capex":4773000000,"ebitMargin":25.81,"fcf":8440000000,"fcfMargin":15.17,"grossMargin":46.09,"netDebt":15560000000,"netIncome":9391000000,"operatingCf":13213000000,"revenue":55632000000,"roc":19.1,"roe":21.71,"sharesOutstanding":1639000000,"year":2016},{"capex":3623000000,"ebitMargin":25.16,"fcf":8720000000,"fcfMargin":15.82,"grossMargin":45.04,"netDebt":21274000000,"netIncome":8980000000,"operatingCf":12343000000,"revenue":55137000000,"roc":18.21,"roe":21.74,"sharesOutstanding":1578000000,"year":2017},{"capex":4465000000,"ebitMargin":24.96,"fcf":9830000000,"fcfMargin":16.54,"grossMargin":44.94,"netDebt":16724000000,"netIncome":12598000000,"operatingCf":14295000000,"revenue":59434000000,"roc":18.38,"roe":25.83,"sharesOutstanding":1507000000,"year":2018},{"capex":4876000000,"ebitMargin":17,"fcf":1730000000,"fcfMargin":2.49,"grossMargin":39.57,"netDebt":41542000000,"netIncome":11054000000,"operatingCf":6606000000,"revenue":69607000000,"roc":7.28,"roe":12.44,"sharesOutstanding":1666000000,"year":2019},{"capex":4022000000,"ebitMargin":5.8,"fcf":3596000000,"fcfMargin":5.5,"grossMargin":32.89,"netDebt":40714000000,"netIncome":-2864000000,"operatingCf":7618000000,"revenue":65388000000,"roc":2.17,"roe":-2.94,"sharesOutstanding":1808000000,"year":2020},{"capex":3578000000,"ebitMargin":5.43,"fcf":1989000000,"fcfMargin":2.95,"grossMargin":33.06,"netDebt":42351000000,"netIncome":1995000000,"operatingCf":5567000000,"revenue":67418000000,"roc":2.12,"roe":2.25,"sharesOutstanding":1828000000,"year":2021},{"capex":4943000000,"ebitMargin":8.18,"fcf":1067000000,"fcfMargin":1.29,"grossMargin":34.24,"netDebt":40641000000,"netIncome":3145000000,"operatingCf":6010000000,"revenue":82722000000,"roc":3.88,"roe":3.31,"sharesOutstanding":1827000000,"year":2022},{"capex":4969000000,"ebitMargin":10.11,"fcf":4897000000,"fcfMargin":5.51,"grossMargin":33.41,"netDebt":36490000000,"netIncome":2354000000,"operatingCf":9866000000,"revenue":88898000000,"roc":5.15,"roe":2.37,"sharesOutstanding":1830000000,"year":2023},{"capex":5412000000,"ebitMargin":13.04,"fcf":8559000000,"fcfMargin":9.37,"grossMargin":35.75,"netDebt":43515000000,"netIncome":4972000000,"operatingCf":13971000000,"revenue":91361000000,"roc":7.37,"roe":4.94,"sharesOutstanding":1831000000,"year":2024},{"capex":8024000000,"ebitMargin":14.65,"fcf":10077000000,"fcfMargin":10.67,"grossMargin":37.76,"netDebt":39728000000,"netIncome":12404000000,"operatingCf":18101000000,"revenue":94425000000,"roc":8.47,"roe":11.29,"sharesOutstanding":1811000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.14,"fcfCagr5y":52.37,"roeAvg10y":10.29,"roeAvg5y":4.83,"yearsAvailable":20},"quarterly":[{"capex":5412000000,"ebitMargin":13.04,"fcf":8559000000,"fcfMargin":9.37,"grossMargin":35.75,"netDebt":43515000000,"netIncome":4972000000,"operatingCf":13971000000,"quarter":3,"revenue":91361000000,"roc":7.37,"roe":4.94,"sharesOutstanding":1819000000,"year":2024},{"capex":6579000000,"ebitMargin":14.11,"fcf":8412000000,"fcfMargin":9.09,"grossMargin":36.74,"netDebt":39822000000,"netIncome":5615000000,"operatingCf":14991000000,"quarter":4,"revenue":92502000000,"roc":8.05,"roe":5.51,"sharesOutstanding":1818000000,"year":2024},{"capex":7182000000,"ebitMargin":14.55,"fcf":10896000000,"fcfMargin":11.59,"grossMargin":37.1,"netDebt":37037000000,"netIncome":8910000000,"operatingCf":18078000000,"quarter":1,"revenue":94040000000,"roc":8.46,"roe":8.54,"sharesOutstanding":1814000000,"year":2025},{"capex":7597000000,"ebitMargin":14.78,"fcf":11548000000,"fcfMargin":12.22,"grossMargin":37.61,"netDebt":36896000000,"netIncome":11551000000,"operatingCf":19145000000,"quarter":2,"revenue":94535000000,"roc":8.54,"roe":10.58,"sharesOutstanding":1805000000,"year":2025},{"capex":8024000000,"ebitMargin":14.65,"fcf":10077000000,"fcfMargin":10.67,"grossMargin":37.76,"netDebt":36331000000,"netIncome":12404000000,"operatingCf":18101000000,"quarter":3,"revenue":94425000000,"roc":8.47,"roe":11.29,"sharesOutstanding":1811000000,"year":2025},{"capex":8571000000,"ebitMargin":14.24,"fcf":7060000000,"fcfMargin":7.38,"grossMargin":37.28,"netDebt":40962000000,"netIncome":12252000000,"operatingCf":15631000000,"quarter":4,"revenue":95716000000,"roc":8.31,"roe":11.29,"sharesOutstanding":1793000000,"year":2025},{"capex":8682000000,"ebitMargin":14.3,"fcf":7110000000,"fcfMargin":7.31,"grossMargin":37.16,"netDebt":41676000000,"netIncome":11224000000,"operatingCf":15792000000,"quarter":1,"revenue":97263000000,"roc":8.23,"roe":10.32,"sharesOutstanding":1772000000,"year":2026},{"capex":8696000000,"ebitMargin":16,"fcf":8293000000,"fcfMargin":8.39,"grossMargin":37.6,"netDebt":40856000000,"netIncome":8600000000,"operatingCf":16989000000,"quarter":2,"revenue":98861000000,"roc":9.33,"roe":7.82,"sharesOutstanding":1743000000,"year":2026}]}