{"annual":[{"capex":3683359000,"ebitMargin":18.15,"fcf":-657520000,"fcfMargin":-5.96,"grossMargin":36.19,"netDebt":13816961000,"netIncome":984485000,"operatingCf":3025839000,"revenue":11024000000,"roc":5.72,"roe":9.29,"sharesOutstanding":508168000,"year":2015},{"capex":3255550000,"ebitMargin":19.93,"fcf":-203251000,"fcfMargin":-1.83,"grossMargin":38.89,"netDebt":14757000000,"netIncome":1123379000,"operatingCf":3052299000,"revenue":11107000000,"roc":5.84,"roe":10.19,"sharesOutstanding":509465000,"year":2016},{"capex":3319000000,"ebitMargin":19.2,"fcf":-193000000,"fcfMargin":-1.69,"grossMargin":39.64,"netDebt":15708000000,"netIncome":1148000000,"operatingCf":3126000000,"revenue":11404000000,"roc":5.62,"roe":10.02,"sharesOutstanding":509000000,"year":2017},{"capex":3957000000,"ebitMargin":17.03,"fcf":-835000000,"fcfMargin":-7.24,"grossMargin":38.6,"netDebt":17100000000,"netIncome":1261000000,"operatingCf":3122000000,"revenue":11537000000,"roc":4.73,"roe":10.32,"sharesOutstanding":511000000,"year":2018},{"capex":4225000000,"ebitMargin":18.25,"fcf":-962000000,"fcfMargin":-8.34,"grossMargin":40.97,"netDebt":20199000000,"netIncome":1372000000,"operatingCf":3263000000,"revenue":11529000000,"roc":4.59,"roe":10.36,"sharesOutstanding":520000000,"year":2019},{"capex":5369000000,"ebitMargin":18.36,"fcf":-2521000000,"fcfMargin":-21.87,"grossMargin":43.07,"netDebt":22079000000,"netIncome":1473000000,"operatingCf":2848000000,"revenue":11526000000,"roc":4.26,"roe":10.11,"sharesOutstanding":528000000,"year":2020},{"capex":4244000000,"ebitMargin":16.4,"fcf":-2055000000,"fcfMargin":-15.3,"grossMargin":39.15,"netDebt":24570000000,"netIncome":1597000000,"operatingCf":2189000000,"revenue":13431000000,"roc":4.17,"roe":10.23,"sharesOutstanding":540000000,"year":2021},{"capex":4638000000,"ebitMargin":15.86,"fcf":-706000000,"fcfMargin":-4.61,"grossMargin":38.28,"netDebt":25921000000,"netIncome":1736000000,"operatingCf":3932000000,"revenue":15310000000,"roc":4.41,"roe":10.41,"sharesOutstanding":547000000,"year":2022},{"capex":5854000000,"ebitMargin":17.46,"fcf":-527000000,"fcfMargin":-3.71,"grossMargin":42.09,"netDebt":27385000000,"netIncome":1771000000,"operatingCf":5327000000,"revenue":14206000000,"roc":4.25,"roe":10.05,"sharesOutstanding":552000000,"year":2023},{"capex":7364000000,"ebitMargin":17.75,"fcf":-2723000000,"fcfMargin":-20.26,"grossMargin":45.74,"netDebt":30029000000,"netIncome":1936000000,"operatingCf":4641000000,"revenue":13441000000,"roc":3.75,"roe":9.92,"sharesOutstanding":563000000,"year":2024},{"capex":10908000000,"ebitMargin":19.63,"fcf":-6825000000,"fcfMargin":-46.53,"grossMargin":47.2,"netDebt":34507000000,"netIncome":2018000000,"operatingCf":4083000000,"revenue":14669000000,"roc":3.88,"roe":8.55,"sharesOutstanding":589000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":10.02,"roeAvg5y":9.83,"yearsAvailable":20},"quarterly":[{"capex":6761000000,"ebitMargin":18.99,"fcf":-1810000000,"fcfMargin":-13.15,"grossMargin":46.41,"netDebt":28259000000,"netIncome":1881000000,"operatingCf":4951000000,"quarter":3,"revenue":13763000000,"roc":4.12,"roe":9.72,"sharesOutstanding":565000000,"year":2024},{"capex":7364000000,"ebitMargin":17.75,"fcf":-2723000000,"fcfMargin":-20.26,"grossMargin":45.74,"netDebt":30029000000,"netIncome":1936000000,"operatingCf":4641000000,"quarter":4,"revenue":13441000000,"roc":3.75,"roe":9.92,"sharesOutstanding":576000000,"year":2024},{"capex":7815000000,"ebitMargin":17.4,"fcf":-3196000000,"fcfMargin":-23.33,"grossMargin":45.47,"netDebt":31203000000,"netIncome":1931000000,"operatingCf":4619000000,"quarter":1,"revenue":13698000000,"roc":3.61,"roe":9.75,"sharesOutstanding":577000000,"year":2025},{"capex":8411000000,"ebitMargin":18,"fcf":-3901000000,"fcfMargin":-27.95,"grossMargin":45.82,"netDebt":31872000000,"netIncome":2073000000,"operatingCf":4510000000,"quarter":2,"revenue":13957000000,"roc":3.62,"roe":9.89,"sharesOutstanding":582000000,"year":2025},{"capex":9687000000,"ebitMargin":18.53,"fcf":-5149000000,"fcfMargin":-36.19,"grossMargin":46.32,"netDebt":34470000000,"netIncome":1915000000,"operatingCf":4538000000,"quarter":3,"revenue":14228000000,"roc":3.66,"roe":9.04,"sharesOutstanding":582000000,"year":2025},{"capex":10908000000,"ebitMargin":19.63,"fcf":-6825000000,"fcfMargin":-46.53,"grossMargin":47.2,"netDebt":34507000000,"netIncome":2018000000,"operatingCf":4083000000,"quarter":4,"revenue":14669000000,"roc":3.88,"roe":8.55,"sharesOutstanding":597000000,"year":2025},{"capex":11942000000,"ebitMargin":19.85,"fcf":-7190000000,"fcfMargin":-48.63,"grossMargin":47.64,"netDebt":37443000000,"netIncome":2091000000,"operatingCf":4752000000,"quarter":1,"revenue":14784000000,"roc":3.8,"roe":8.78,"sharesOutstanding":626000000,"year":2026},{"capex":12463000000,"ebitMargin":20.98,"fcf":-7692000000,"fcfMargin":-52.63,"grossMargin":48.84,"netDebt":38313000000,"netIncome":2233000000,"operatingCf":4771000000,"quarter":2,"revenue":14616000000,"roc":3.91,"roe":9.28,"sharesOutstanding":627000000,"year":2026}]}