{"annual":[{"capex":532000000,"ebitMargin":23.49,"fcf":9595000000,"fcfMargin":38.32,"grossMargin":75.39,"netDebt":50150000000,"netIncome":4050000000,"operatingCf":10127000000,"revenue":25038000000,"roc":6.9,"roe":8.57,"sharesOutstanding":548000000,"year":2015},{"capex":779000000,"ebitMargin":19.93,"fcf":11077000000,"fcfMargin":40.25,"grossMargin":69.2,"netDebt":49492000000,"netIncome":3751000000,"operatingCf":11856000000,"revenue":27519000000,"roc":6.88,"roe":7.89,"sharesOutstanding":509800000,"year":2016},{"capex":1018000000,"ebitMargin":18.31,"fcf":13164000000,"fcfMargin":43.88,"grossMargin":65.62,"netDebt":45665000000,"netIncome":1982000000,"operatingCf":14182000000,"revenue":29999000000,"roc":5.96,"roe":4.07,"sharesOutstanding":488600000,"year":2017},{"capex":874000000,"ebitMargin":22.96,"fcf":12104000000,"fcfMargin":37.97,"grossMargin":68.14,"netDebt":45367000000,"netIncome":6015000000,"operatingCf":12978000000,"revenue":31878000000,"roc":8.24,"roe":11.64,"sharesOutstanding":483100000,"year":2018},{"capex":887000000,"ebitMargin":20.36,"fcf":15752000000,"fcfMargin":46.65,"grossMargin":66.21,"netDebt":41976000000,"netIncome":5546000000,"operatingCf":16639000000,"revenue":33766000000,"roc":1.8,"roe":9.56,"sharesOutstanding":469900000,"year":2019},{"capex":710000000,"ebitMargin":10.12,"fcf":15989000000,"fcfMargin":50.53,"grossMargin":57.7,"netDebt":-638000000,"netIncome":2714000000,"operatingCf":16699000000,"revenue":31643000000,"roc":0.76,"roe":4.51,"sharesOutstanding":458900000,"year":2020},{"capex":698000000,"ebitMargin":49.35,"fcf":11612000000,"fcfMargin":36.25,"grossMargin":101.08,"netDebt":20520000000,"netIncome":12390000000,"operatingCf":12310000000,"revenue":32033000000,"roc":3.66,"roe":20.3,"sharesOutstanding":444200000,"year":2021},{"capex":934000000,"ebitMargin":24.08,"fcf":12875000000,"fcfMargin":33.55,"grossMargin":74.02,"netDebt":16976000000,"netIncome":7360000000,"operatingCf":13809000000,"revenue":38373000000,"roc":2.03,"roe":14,"sharesOutstanding":393200000,"year":2022},{"capex":961000000,"ebitMargin":12.22,"fcf":19614000000,"fcfMargin":39.64,"grossMargin":53.27,"netDebt":6559000000,"netIncome":4887000000,"operatingCf":20575000000,"revenue":49484000000,"roc":4.69,"roe":8.41,"sharesOutstanding":383400000,"year":2023},{"capex":1204000000,"ebitMargin":10.96,"fcf":16955000000,"fcfMargin":31.43,"grossMargin":50.79,"netDebt":2321000000,"netIncome":4750000000,"operatingCf":18159000000,"revenue":53938000000,"roc":4.68,"roe":7.81,"sharesOutstanding":383600000,"year":2024},{"capex":1578000000,"ebitMargin":3.29,"fcf":26140000000,"fcfMargin":37.75,"grossMargin":47.33,"netDebt":-6434000000,"netIncome":2453000000,"operatingCf":27718000000,"revenue":69252000000,"roc":1.19,"roe":2.16,"sharesOutstanding":541300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.02,"fcfCagr5y":15.71,"roeAvg10y":9.04,"roeAvg5y":10.54,"yearsAvailable":20},"quarterly":[{"capex":1204000000,"ebitMargin":10.95,"fcf":16955000000,"fcfMargin":31.42,"grossMargin":50.82,"netDebt":2321000000,"netIncome":4750000000,"operatingCf":18159000000,"quarter":4,"revenue":53965000000,"roc":4.68,"roe":7.81,"sharesOutstanding":383400000,"year":2024},{"capex":1305000000,"ebitMargin":11.16,"fcf":18511000000,"fcfMargin":34.1,"grossMargin":52.2,"netDebt":-6800000000,"netIncome":4874000000,"operatingCf":19816000000,"quarter":1,"revenue":54279000000,"roc":4.85,"roe":7.67,"sharesOutstanding":384000000,"year":2025},{"capex":1415000000,"ebitMargin":-0.91,"fcf":18224000000,"fcfMargin":31.74,"grossMargin":41.55,"netDebt":-6443000000,"netIncome":0,"operatingCf":19639000000,"quarter":2,"revenue":57422000000,"roc":-0.28,"roe":0,"sharesOutstanding":505600000,"year":2025},{"capex":1490000000,"ebitMargin":2.59,"fcf":20845000000,"fcfMargin":32.85,"grossMargin":45.83,"netDebt":-3797000000,"netIncome":1415000000,"operatingCf":22335000000,"quarter":3,"revenue":63447000000,"roc":0.86,"roe":1.24,"sharesOutstanding":639500000,"year":2025},{"capex":2268000000,"ebitMargin":3.29,"fcf":27718000000,"fcfMargin":40.02,"grossMargin":47.33,"netDebt":-6434000000,"netIncome":2453000000,"operatingCf":27718000000,"quarter":4,"revenue":69252000000,"roc":1.19,"roe":2.16,"sharesOutstanding":631600000,"year":2025},{"capex":2473000000,"ebitMargin":4.33,"fcf":28869000000,"fcfMargin":38.41,"grossMargin":48.31,"netDebt":-25950000000,"netIncome":3223000000,"operatingCf":29074000000,"quarter":1,"revenue":75164000000,"roc":1.69,"roe":2.87,"sharesOutstanding":623400000,"year":2026},{"capex":2627000000,"ebitMargin":21.02,"fcf":32199000000,"fcfMargin":40.96,"grossMargin":66.19,"netDebt":-9343000000,"netIncome":10520000000,"operatingCf":31452000000,"quarter":2,"revenue":78615000000,"roc":8.79,"roe":9.24,"sharesOutstanding":621100000,"year":2026},{"capex":null,"ebitMargin":21.12,"fcf":null,"fcfMargin":null,"grossMargin":66.6,"netDebt":885000000,"netIncome":10867000000,"operatingCf":null,"quarter":3,"revenue":79149000000,"roc":8.76,"roe":9.91,"sharesOutstanding":609500000,"year":2026}]}