{"annual":[{"capex":72400000,"ebitMargin":0.05,"fcf":341600000,"fcfMargin":13.64,"grossMargin":85.2,"netDebt":134700000,"netIncome":-330500000,"operatingCf":414000000,"revenue":2504100000,"roc":0.03,"roe":-20.35,"sharesOutstanding":226000000,"year":2016},{"capex":76000000,"ebitMargin":-24.6,"fcf":93700000,"fcfMargin":4.61,"grossMargin":83.17,"netDebt":277600000,"netIncome":-582100000,"operatingCf":169700000,"revenue":2031000000,"roc":-19.19,"roe":-79.04,"sharesOutstanding":222700000,"year":2017},{"capex":50700000,"ebitMargin":-24.75,"fcf":-49800000,"fcfMargin":-2.42,"grossMargin":85.25,"netDebt":508000000,"netIncome":-566900000,"operatingCf":900000,"revenue":2056600000,"roc":-25.58,"roe":null,"sharesOutstanding":219500000,"year":2018},{"capex":67000000,"ebitMargin":-0.97,"fcf":310100000,"fcfMargin":12.07,"grossMargin":88.87,"netDebt":1201700000,"netIncome":-80800000,"operatingCf":377100000,"revenue":2569800000,"roc":-1.03,"roe":null,"sharesOutstanding":218900000,"year":2019},{"capex":53200000,"ebitMargin":10.48,"fcf":1361900000,"fcfMargin":41.59,"grossMargin":90.08,"netDebt":769900000,"netIncome":214500000,"operatingCf":1415100000,"revenue":3274300000,"roc":11.59,"roe":null,"sharesOutstanding":222500000,"year":2020},{"capex":95900000,"ebitMargin":16.6,"fcf":1341300000,"fcfMargin":35.39,"grossMargin":91.11,"netDebt":332400000,"netIncome":1208000000,"operatingCf":1437200000,"revenue":3790000000,"roc":15.63,"roe":125.12,"sharesOutstanding":222100000,"year":2021},{"capex":66500000,"ebitMargin":14.09,"fcf":1464800000,"fcfMargin":33.4,"grossMargin":90.47,"netDebt":1532000000,"netIncome":497000000,"operatingCf":1531300000,"revenue":4386000000,"roc":13.44,"roe":58.53,"sharesOutstanding":222000000,"year":2022},{"capex":46000000,"ebitMargin":19.76,"fcf":2025000000,"fcfMargin":40.46,"grossMargin":90.41,"netDebt":719000000,"netIncome":823000000,"operatingCf":2071000000,"revenue":5005000000,"roc":18.19,"roe":71.88,"sharesOutstanding":218000000,"year":2023},{"capex":31000000,"ebitMargin":20.52,"fcf":1282000000,"fcfMargin":23.32,"grossMargin":90.7,"netDebt":734000000,"netIncome":906000000,"operatingCf":1313000000,"revenue":5497000000,"roc":20.28,"roe":48.84,"sharesOutstanding":216000000,"year":2024},{"capex":102000000,"ebitMargin":22.33,"fcf":1505000000,"fcfMargin":24.55,"grossMargin":90.57,"netDebt":960000000,"netIncome":1112000000,"operatingCf":1607000000,"revenue":6131000000,"roc":24.09,"roe":42.43,"sharesOutstanding":217000000,"year":2025},{"capex":43000000,"ebitMargin":21.9,"fcf":2409000000,"fcfMargin":33.43,"grossMargin":92.33,"netDebt":485000000,"netIncome":1124000000,"operatingCf":2452000000,"revenue":7206000000,"roc":23.7,"roe":36.91,"sharesOutstanding":215000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":38.42,"fcfCagr5y":2.46,"roeAvg10y":null,"roeAvg5y":51.72,"yearsAvailable":20},"quarterly":[{"capex":80000000,"ebitMargin":21.86,"fcf":1272000000,"fcfMargin":21.34,"grossMargin":90.94,"netDebt":1141000000,"netIncome":1091000000,"operatingCf":1352000000,"quarter":4,"revenue":5961000000,"roc":23,"roe":41.7,"sharesOutstanding":217000000,"year":2024},{"capex":79000000,"ebitMargin":22.33,"fcf":1528000000,"fcfMargin":24.92,"grossMargin":90.57,"netDebt":960000000,"netIncome":1112000000,"operatingCf":1607000000,"quarter":1,"revenue":6131000000,"roc":24.09,"roe":42.43,"sharesOutstanding":217000000,"year":2025},{"capex":53000000,"ebitMargin":22.18,"fcf":1624000000,"fcfMargin":25.59,"grossMargin":90.53,"netDebt":728000000,"netIncome":1012000000,"operatingCf":1677000000,"quarter":2,"revenue":6347000000,"roc":24.85,"roe":38.67,"sharesOutstanding":216000000,"year":2025},{"capex":41000000,"ebitMargin":22.94,"fcf":1884000000,"fcfMargin":28.52,"grossMargin":90.61,"netDebt":731000000,"netIncome":1043000000,"operatingCf":1925000000,"quarter":3,"revenue":6605000000,"roc":24.09,"roe":38.42,"sharesOutstanding":215000000,"year":2025},{"capex":40000000,"ebitMargin":23.87,"fcf":2115000000,"fcfMargin":30.71,"grossMargin":90.74,"netDebt":745000000,"netIncome":1111000000,"operatingCf":2155000000,"quarter":4,"revenue":6888000000,"roc":25.44,"roe":38.4,"sharesOutstanding":215000000,"year":2025},{"capex":50000000,"ebitMargin":24.9,"fcf":2402000000,"fcfMargin":33.33,"grossMargin":90.98,"netDebt":485000000,"netIncome":1124000000,"operatingCf":2452000000,"quarter":1,"revenue":7206000000,"roc":26.94,"roe":36.91,"sharesOutstanding":214000000,"year":2026},{"capex":52000000,"ebitMargin":26.6,"fcf":2729000000,"fcfMargin":36.35,"grossMargin":91.14,"netDebt":53000000,"netIncome":1463000000,"operatingCf":2781000000,"quarter":2,"revenue":7507000000,"roc":29.84,"roe":45.88,"sharesOutstanding":212000000,"year":2026},{"capex":64000000,"ebitMargin":27.55,"fcf":2832000000,"fcfMargin":36.35,"grossMargin":91.25,"netDebt":-393000000,"netIncome":1642000000,"operatingCf":2896000000,"quarter":3,"revenue":7790000000,"roc":33.77,"roe":48.54,"sharesOutstanding":211000000,"year":2026}]}