{"annual":[{"capex":2469300000,"ebitMargin":38.69,"fcf":-1265600000,"fcfMargin":-29.38,"grossMargin":42.64,"netDebt":5306700000,"netIncome":700000000,"operatingCf":1203700000,"revenue":4308300000,"roc":14.47,"roe":15.96,"sharesOutstanding":236100000,"year":2015},{"capex":2211000000,"ebitMargin":14.63,"fcf":-1594000000,"fcfMargin":-43.26,"grossMargin":19.35,"netDebt":4614000000,"netIncome":-277000000,"operatingCf":617000000,"revenue":3685000000,"roc":3.73,"roe":-4.27,"sharesOutstanding":233100000,"year":2016},{"capex":473000000,"ebitMargin":7.99,"fcf":1158000000,"fcfMargin":28.04,"grossMargin":12.62,"netDebt":3857000000,"netIncome":358000000,"operatingCf":1631000000,"revenue":4130000000,"roc":2.56,"roe":5.36,"sharesOutstanding":233900000,"year":2017},{"capex":422000000,"ebitMargin":15.67,"fcf":1075000000,"fcfMargin":24.27,"grossMargin":20.46,"netDebt":4016000000,"netIncome":290000000,"operatingCf":1497000000,"revenue":4429000000,"roc":5.8,"roe":5.06,"sharesOutstanding":233800000,"year":2018},{"capex":404000000,"ebitMargin":20.59,"fcf":1101000000,"fcfMargin":23.99,"grossMargin":25.8,"netDebt":3953000000,"netIncome":493000000,"operatingCf":1505000000,"revenue":4590000000,"roc":8.21,"roe":17.02,"sharesOutstanding":221600000,"year":2019},{"capex":309000000,"ebitMargin":15.23,"fcf":922000000,"fcfMargin":22.36,"grossMargin":20.22,"netDebt":3540000000,"netIncome":317000000,"operatingCf":1231000000,"revenue":4124000000,"roc":5.65,"roe":10.85,"sharesOutstanding":215200000,"year":2020},{"capex":524000000,"ebitMargin":32.7,"fcf":2349000000,"fcfMargin":35.93,"grossMargin":36.11,"netDebt":2088000000,"netIncome":917000000,"operatingCf":2873000000,"revenue":6538000000,"roc":19.54,"roe":28.6,"sharesOutstanding":216200000,"year":2021},{"capex":462000000,"ebitMargin":50.08,"fcf":3393000000,"fcfMargin":30.33,"grossMargin":52.67,"netDebt":902000000,"netIncome":3346000000,"operatingCf":3855000000,"revenue":11186000000,"roc":45.48,"roe":66.24,"sharesOutstanding":204200000,"year":2022},{"capex":501000000,"ebitMargin":35.53,"fcf":2256000000,"fcfMargin":34.02,"grossMargin":39.89,"netDebt":1200000000,"netIncome":1525000000,"operatingCf":2757000000,"revenue":6631000000,"roc":17.35,"roe":26.67,"sharesOutstanding":193800000,"year":2023},{"capex":518000000,"ebitMargin":29.41,"fcf":1753000000,"fcfMargin":29.53,"grossMargin":34.64,"netDebt":1632000000,"netIncome":1218000000,"operatingCf":2271000000,"revenue":5936000000,"roc":13.8,"roe":24.43,"sharesOutstanding":180700000,"year":2024},{"capex":950000000,"ebitMargin":33.39,"fcf":1802000000,"fcfMargin":25.44,"grossMargin":38.45,"netDebt":1965000000,"netIncome":1455000000,"operatingCf":2752000000,"revenue":7084000000,"roc":17.92,"roe":30.07,"sharesOutstanding":162200000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-4.46,"roeAvg10y":21,"roeAvg5y":35.21,"yearsAvailable":20},"quarterly":[{"capex":1736000000,"ebitMargin":29.53,"fcf":593000000,"fcfMargin":9.91,"grossMargin":34.85,"netDebt":1373000000,"netIncome":1164000000,"operatingCf":2329000000,"quarter":3,"revenue":5983000000,"roc":13.77,"roe":22.41,"sharesOutstanding":178600000,"year":2024},{"capex":520000000,"ebitMargin":29.33,"fcf":1751000000,"fcfMargin":29.5,"grossMargin":34.72,"netDebt":1632000000,"netIncome":1218000000,"operatingCf":2271000000,"quarter":4,"revenue":5936000000,"roc":13.77,"roe":24.43,"sharesOutstanding":173500000,"year":2024},{"capex":552000000,"ebitMargin":32.78,"fcf":1860000000,"fcfMargin":30.35,"grossMargin":37.93,"netDebt":1890000000,"netIncome":1336000000,"operatingCf":2412000000,"quarter":1,"revenue":6129000000,"roc":16.24,"roe":27.95,"sharesOutstanding":168800000,"year":2025},{"capex":713000000,"ebitMargin":33.36,"fcf":1787000000,"fcfMargin":27.72,"grossMargin":38.65,"netDebt":1640000000,"netIncome":1302000000,"operatingCf":2500000000,"quarter":2,"revenue":6447000000,"roc":16.65,"roe":26.23,"sharesOutstanding":163100000,"year":2025},{"capex":921000000,"ebitMargin":35.08,"fcf":1712000000,"fcfMargin":25.42,"grossMargin":39.76,"netDebt":1558000000,"netIncome":1379000000,"operatingCf":2633000000,"quarter":3,"revenue":6736000000,"roc":18.33,"roe":28.44,"sharesOutstanding":161200000,"year":2025},{"capex":950000000,"ebitMargin":36.65,"fcf":1802000000,"fcfMargin":25.44,"grossMargin":41.28,"netDebt":1965000000,"netIncome":1455000000,"operatingCf":2752000000,"quarter":4,"revenue":7084000000,"roc":19.67,"roe":30.07,"sharesOutstanding":156100000,"year":2025},{"capex":1041000000,"ebitMargin":35.68,"fcf":1621000000,"fcfMargin":21.88,"grossMargin":40.41,"netDebt":1578000000,"netIncome":1758000000,"operatingCf":2662000000,"quarter":1,"revenue":7407000000,"roc":19.36,"roe":32.91,"sharesOutstanding":154500000,"year":2026},{"capex":1067000000,"ebitMargin":38.12,"fcf":1910000000,"fcfMargin":24.68,"grossMargin":42.54,"netDebt":1133000000,"netIncome":2099000000,"operatingCf":2977000000,"quarter":2,"revenue":7739000000,"roc":20.59,"roe":36.52,"sharesOutstanding":153900000,"year":2026}]}