{"annual":[{"capex":3167000000,"ebitMargin":3.07,"fcf":-489000000,"fcfMargin":-6.64,"grossMargin":52.21,"netDebt":24387000000,"netIncome":-571000000,"operatingCf":2678000000,"revenue":7360000000,"roc":0.49,"roe":-9.29,"sharesOutstanding":749271000,"year":2015},{"capex":2051000000,"ebitMargin":9.19,"fcf":1613000000,"fcfMargin":21.51,"grossMargin":53.49,"netDebt":23332000000,"netIncome":-424000000,"operatingCf":3664000000,"revenue":7499000000,"roc":1.57,"roe":-9.13,"sharesOutstanding":750673000,"year":2016},{"capex":2440000000,"ebitMargin":11.54,"fcf":116000000,"fcfMargin":1.44,"grossMargin":49.74,"netDebt":20036000000,"netIncome":2174000000,"operatingCf":2556000000,"revenue":8031000000,"roc":2.12,"roe":22.51,"sharesOutstanding":828518000,"year":2017},{"capex":3263000000,"ebitMargin":8.84,"fcf":30000000,"fcfMargin":0.35,"grossMargin":47.4,"netDebt":22246000000,"netIncome":-155000000,"operatingCf":3293000000,"revenue":8686000000,"roc":1.77,"roe":-1.06,"sharesOutstanding":973626000,"year":2018},{"capex":2149000000,"ebitMargin":23.42,"fcf":1544000000,"fcfMargin":18.83,"grossMargin":53.91,"netDebt":21999000000,"netIncome":850000000,"operatingCf":3693000000,"revenue":8201000000,"roc":4.57,"roe":6.36,"sharesOutstanding":1214011000,"year":2019},{"capex":1275000000,"ebitMargin":28.53,"fcf":2221000000,"fcfMargin":28.77,"grossMargin":56.81,"netDebt":22202000000,"netIncome":211000000,"operatingCf":3496000000,"revenue":7719000000,"roc":5.26,"roe":1.79,"sharesOutstanding":1215165000,"year":2020},{"capex":1247000000,"ebitMargin":24.76,"fcf":2698000000,"fcfMargin":25.39,"grossMargin":44.73,"netDebt":21995000000,"netIncome":1517000000,"operatingCf":3945000000,"revenue":10627000000,"roc":6.17,"roe":13.28,"sharesOutstanding":1218215000,"year":2021},{"capex":2283000000,"ebitMargin":27.52,"fcf":2606000000,"fcfMargin":23.77,"grossMargin":50.15,"netDebt":22752000000,"netIncome":2049000000,"operatingCf":4889000000,"revenue":10965000000,"roc":6.93,"roe":17.84,"sharesOutstanding":1222672000,"year":2022},{"capex":2567000000,"ebitMargin":39.53,"fcf":3371000000,"fcfMargin":30.91,"grossMargin":62.35,"netDebt":24312000000,"netIncome":3179000000,"operatingCf":5938000000,"revenue":10907000000,"roc":9.21,"roe":25.63,"sharesOutstanding":1222715000,"year":2023},{"capex":2573000000,"ebitMargin":31.79,"fcf":2401000000,"fcfMargin":22.86,"grossMargin":58.71,"netDebt":27019000000,"netIncome":2225000000,"operatingCf":4974000000,"revenue":10503000000,"roc":6.78,"roe":17.89,"sharesOutstanding":1222954000,"year":2024},{"capex":4893000000,"ebitMargin":36.83,"fcf":1005000000,"fcfMargin":8.41,"grossMargin":42.86,"netDebt":29330000000,"netIncome":2618000000,"operatingCf":5898000000,"revenue":11950000000,"roc":8.39,"roe":20.44,"sharesOutstanding":1221000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":23.65,"fcfCagr5y":-3.43,"roeAvg10y":11.56,"roeAvg5y":19.02,"yearsAvailable":20},"quarterly":[{"capex":2494000000,"ebitMargin":34.46,"fcf":3075000000,"fcfMargin":29.16,"grossMargin":60.86,"netDebt":26347000000,"netIncome":2877000000,"operatingCf":5569000000,"quarter":3,"revenue":10544000000,"roc":7.4,"roe":23.15,"sharesOutstanding":1219537000,"year":2024},{"capex":2678000000,"ebitMargin":31.79,"fcf":2296000000,"fcfMargin":21.86,"grossMargin":58.71,"netDebt":26877000000,"netIncome":2225000000,"operatingCf":4974000000,"quarter":4,"revenue":10503000000,"roc":6.78,"roe":17.89,"sharesOutstanding":1224472000,"year":2024},{"capex":3146000000,"ebitMargin":31.73,"fcf":2027000000,"fcfMargin":18.8,"grossMargin":58.39,"netDebt":27311000000,"netIncome":2284000000,"operatingCf":5173000000,"quarter":1,"revenue":10780000000,"roc":7.03,"roe":18.29,"sharesOutstanding":1220661000,"year":2025},{"capex":3539000000,"ebitMargin":32.21,"fcf":1805000000,"fcfMargin":16.1,"grossMargin":53.45,"netDebt":27669000000,"netIncome":2429000000,"operatingCf":5344000000,"quarter":2,"revenue":11214000000,"roc":7.21,"roe":19.53,"sharesOutstanding":1221650000,"year":2025},{"capex":3811000000,"ebitMargin":33.81,"fcf":1729000000,"fcfMargin":15.06,"grossMargin":59.94,"netDebt":27917000000,"netIncome":2370000000,"operatingCf":5540000000,"quarter":3,"revenue":11484000000,"roc":7.71,"roe":18.93,"sharesOutstanding":1222000000,"year":2025},{"capex":4999000000,"ebitMargin":36.83,"fcf":899000000,"fcfMargin":7.53,"grossMargin":57.17,"netDebt":29330000000,"netIncome":2618000000,"operatingCf":5898000000,"quarter":4,"revenue":11939000000,"roc":8.38,"roe":20.44,"sharesOutstanding":1222000000,"year":2025},{"capex":5346000000,"ebitMargin":38.79,"fcf":722000000,"fcfMargin":6.06,"grossMargin":62.85,"netDebt":29352000000,"netIncome":2792000000,"operatingCf":6068000000,"quarter":1,"revenue":11921000000,"roc":8.32,"roe":21.49,"sharesOutstanding":1223000000,"year":2026},{"capex":6208000000,"ebitMargin":40.31,"fcf":-214000000,"fcfMargin":-1.75,"grossMargin":73.59,"netDebt":30590000000,"netIncome":3073000000,"operatingCf":5994000000,"quarter":2,"revenue":12204000000,"roc":9.1,"roe":23.3,"sharesOutstanding":1224000000,"year":2026}]}