{"annual":[{"capex":465000000,"ebitMargin":2.02,"fcf":2506000000,"fcfMargin":2.06,"grossMargin":5.38,"netDebt":3183000000,"netIncome":1427000000,"operatingCf":2971000000,"revenue":121546000000,"roc":17.05,"roe":21.77,"sharesOutstanding":330000000,"year":2016},{"capex":387000000,"ebitMargin":1.63,"fcf":797000000,"fcfMargin":0.61,"grossMargin":5.03,"netDebt":3516000000,"netIncome":1288000000,"operatingCf":1184000000,"revenue":129976000000,"roc":11.22,"roe":18.92,"sharesOutstanding":320000000,"year":2017},{"capex":384000000,"ebitMargin":0.09,"fcf":2384000000,"fcfMargin":1.74,"grossMargin":5.25,"netDebt":7250000000,"netIncome":256000000,"operatingCf":2768000000,"revenue":136809000000,"roc":0.74,"roe":4.23,"sharesOutstanding":315000000,"year":2018},{"capex":328000000,"ebitMargin":1.42,"fcf":2394000000,"fcfMargin":1.64,"grossMargin":4.7,"netDebt":5500000000,"netIncome":1363000000,"operatingCf":2722000000,"revenue":145534000000,"roc":12.22,"roe":21.54,"sharesOutstanding":301000000,"year":2019},{"capex":375000000,"ebitMargin":-2.68,"fcf":1585000000,"fcfMargin":1.04,"grossMargin":4.49,"netDebt":4004000000,"netIncome":-3693000000,"operatingCf":1960000000,"revenue":152922000000,"roc":-23.89,"roe":-206.43,"sharesOutstanding":293000000,"year":2020},{"capex":400000000,"ebitMargin":0.29,"fcf":2029000000,"fcfMargin":1.25,"grossMargin":4.17,"netDebt":3308000000,"netIncome":611000000,"operatingCf":2429000000,"revenue":162467000000,"roc":2.8,"roe":34.12,"sharesOutstanding":294000000,"year":2021},{"capex":387000000,"ebitMargin":-0.33,"fcf":2735000000,"fcfMargin":1.51,"grossMargin":3.58,"netDebt":1088000000,"netIncome":-938000000,"operatingCf":3122000000,"revenue":181326000000,"roc":-4.55,"roe":null,"sharesOutstanding":279000000,"year":2022},{"capex":481000000,"ebitMargin":0.37,"fcf":2358000000,"fcfMargin":1.15,"grossMargin":3.36,"netDebt":1100000000,"netIncome":330000000,"operatingCf":2839000000,"revenue":204979000000,"roc":7.83,"roe":null,"sharesOutstanding":262000000,"year":2023},{"capex":511000000,"ebitMargin":0.55,"fcf":3251000000,"fcfMargin":1.43,"grossMargin":3.27,"netDebt":476000000,"netIncome":852000000,"operatingCf":3762000000,"revenue":226827000000,"roc":13.11,"roe":null,"sharesOutstanding":247000000,"year":2024},{"capex":547000000,"ebitMargin":1.02,"fcf":1850000000,"fcfMargin":0.83,"grossMargin":3.67,"netDebt":5471000000,"netIncome":1561000000,"operatingCf":2397000000,"revenue":222578000000,"roc":15.99,"roe":null,"sharesOutstanding":242000000,"year":2025},{"capex":649000000,"ebitMargin":1.03,"fcf":4525000000,"fcfMargin":1.78,"grossMargin":3.84,"netDebt":5092000000,"netIncome":1714000000,"operatingCf":5174000000,"revenue":254248000000,"roc":19.51,"roe":null,"sharesOutstanding":237000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":6.8,"fcfCagr5y":10.56,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":509000000,"ebitMargin":0.82,"fcf":1073000000,"fcfMargin":0.48,"grossMargin":3.36,"netDebt":2297000000,"netIncome":1281000000,"operatingCf":1582000000,"quarter":3,"revenue":224295000000,"roc":22.07,"roe":null,"sharesOutstanding":245000000,"year":2024},{"capex":494000000,"ebitMargin":0.85,"fcf":-491000000,"fcfMargin":-0.22,"grossMargin":3.44,"netDebt":3796000000,"netIncome":1313000000,"operatingCf":3000000,"quarter":4,"revenue":222117000000,"roc":16.08,"roe":null,"sharesOutstanding":243000000,"year":2024},{"capex":508000000,"ebitMargin":1.02,"fcf":2439000000,"fcfMargin":1.1,"grossMargin":3.52,"netDebt":4353000000,"netIncome":1558000000,"operatingCf":2947000000,"quarter":1,"revenue":222127000000,"roc":17.07,"roe":null,"sharesOutstanding":241000000,"year":2025},{"capex":547000000,"ebitMargin":1.02,"fcf":1850000000,"fcfMargin":0.83,"grossMargin":3.67,"netDebt":5471000000,"netIncome":1561000000,"operatingCf":2397000000,"quarter":2,"revenue":222578000000,"roc":15.99,"roe":null,"sharesOutstanding":240000000,"year":2025},{"capex":565000000,"ebitMargin":1.01,"fcf":4452000000,"fcfMargin":1.9,"grossMargin":3.66,"netDebt":4439000000,"netIncome":1595000000,"operatingCf":5017000000,"quarter":3,"revenue":234310000000,"roc":15.88,"roe":null,"sharesOutstanding":239000000,"year":2025},{"capex":597000000,"ebitMargin":1.04,"fcf":5506000000,"fcfMargin":2.25,"grossMargin":3.62,"netDebt":6250000000,"netIncome":1666000000,"operatingCf":6103000000,"quarter":4,"revenue":244487000000,"roc":17.15,"roe":null,"sharesOutstanding":237000000,"year":2025},{"capex":617000000,"ebitMargin":0.92,"fcf":4392000000,"fcfMargin":1.75,"grossMargin":3.68,"netDebt":4979000000,"netIncome":1559000000,"operatingCf":5009000000,"quarter":1,"revenue":250549000000,"roc":15.73,"roe":null,"sharesOutstanding":236000000,"year":2026},{"capex":649000000,"ebitMargin":1.03,"fcf":4525000000,"fcfMargin":1.78,"grossMargin":3.84,"netDebt":5092000000,"netIncome":1714000000,"operatingCf":5174000000,"quarter":2,"revenue":254248000000,"roc":19.51,"roe":null,"sharesOutstanding":237000000,"year":2026}]}