{"annual":[{"capex":3841000000,"ebitMargin":11.89,"fcf":358000000,"fcfMargin":1.87,"grossMargin":19.95,"netDebt":9809000000,"netIncome":1372000000,"operatingCf":4199000000,"revenue":19135000000,"roc":5.47,"roe":11.79,"sharesOutstanding":326300000,"year":2015},{"capex":3078000000,"ebitMargin":4.62,"fcf":1364000000,"fcfMargin":7.68,"grossMargin":19.06,"netDebt":9705000000,"netIncome":483000000,"operatingCf":4442000000,"revenue":17757000000,"roc":1.99,"roe":4.21,"sharesOutstanding":326300000,"year":2016},{"capex":2259000000,"ebitMargin":5.12,"fcf":1040000000,"fcfMargin":5.62,"grossMargin":16.78,"netDebt":8630000000,"netIncome":2710000000,"operatingCf":3299000000,"revenue":18500000000,"roc":2.14,"roe":19.83,"sharesOutstanding":326300000,"year":2017},{"capex":2242000000,"ebitMargin":4.77,"fcf":1619000000,"fcfMargin":7.92,"grossMargin":16.21,"netDebt":8143000000,"netIncome":370000000,"operatingCf":3861000000,"revenue":20437000000,"roc":2.33,"roe":2.8,"sharesOutstanding":326300000,"year":2018},{"capex":1845000000,"ebitMargin":6.99,"fcf":1028000000,"fcfMargin":5.43,"grossMargin":17.42,"netDebt":7991000000,"netIncome":1125000000,"operatingCf":2873000000,"revenue":18924000000,"roc":3.17,"roe":8.34,"sharesOutstanding":326663937,"year":2019},{"capex":1747000000,"ebitMargin":1.45,"fcf":-1163000000,"fcfMargin":-6.61,"grossMargin":18.6,"netDebt":6986000000,"netIncome":589000000,"operatingCf":584000000,"revenue":17603000000,"roc":0.6,"roe":4.75,"sharesOutstanding":326663937,"year":2020},{"capex":1329000000,"ebitMargin":-1.76,"fcf":-2667000000,"fcfMargin":-13.57,"grossMargin":13.97,"netDebt":7692000000,"netIncome":-205000000,"operatingCf":-1338000000,"revenue":19649000000,"roc":-0.86,"roe":-1.83,"sharesOutstanding":326663937,"year":2021},{"capex":1689000000,"ebitMargin":2.03,"fcf":-4042000000,"fcfMargin":-16.54,"grossMargin":8.74,"netDebt":5346000000,"netIncome":-160000000,"operatingCf":-2353000000,"revenue":24440000000,"roc":1.27,"roe":-1.45,"sharesOutstanding":328000000,"year":2022},{"capex":2422000000,"ebitMargin":6.46,"fcf":-7723000000,"fcfMargin":-30.99,"grossMargin":12.97,"netDebt":8893000000,"netIncome":1623000000,"operatingCf":-5301000000,"revenue":24918000000,"roc":3.62,"roe":14.86,"sharesOutstanding":324000000,"year":2023},{"capex":2565000000,"ebitMargin":18.47,"fcf":-5029000000,"fcfMargin":-21.34,"grossMargin":25.42,"netDebt":5390000000,"netIncome":3749000000,"operatingCf":-2464000000,"revenue":23568000000,"roc":9.44,"roe":28.47,"sharesOutstanding":315000000,"year":2024},{"capex":2949000000,"ebitMargin":12.09,"fcf":1288000000,"fcfMargin":5.04,"grossMargin":18.38,"netDebt":5244000000,"netIncome":2319000000,"operatingCf":4237000000,"revenue":25533000000,"roc":6.26,"roe":15.97,"sharesOutstanding":314000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":9.6,"roeAvg5y":11.21,"yearsAvailable":14},"quarterly":[{"capex":2523000000,"ebitMargin":13.81,"fcf":-7153000000,"fcfMargin":-29.83,"grossMargin":20.68,"netDebt":6619000000,"netIncome":2860000000,"operatingCf":-4630000000,"quarter":3,"revenue":23982000000,"roc":7.14,"roe":22.75,"sharesOutstanding":314000000,"year":2024},{"capex":2565000000,"ebitMargin":18.47,"fcf":-5029000000,"fcfMargin":-21.34,"grossMargin":25.42,"netDebt":5390000000,"netIncome":3749000000,"operatingCf":-2464000000,"quarter":4,"revenue":23568000000,"roc":9.44,"roe":28.47,"sharesOutstanding":315000000,"year":2024},{"capex":2633000000,"ebitMargin":16.49,"fcf":-4267000000,"fcfMargin":-17.64,"grossMargin":23.18,"netDebt":6512000000,"netIncome":2984000000,"operatingCf":-1634000000,"quarter":1,"revenue":24195000000,"roc":8.73,"roe":23.03,"sharesOutstanding":314000000,"year":2025},{"capex":2854000000,"ebitMargin":15.47,"fcf":-2398000000,"fcfMargin":-9.66,"grossMargin":21.89,"netDebt":6249000000,"netIncome":3009000000,"operatingCf":456000000,"quarter":2,"revenue":24821000000,"roc":8.21,"roe":22.38,"sharesOutstanding":314000000,"year":2025},{"capex":2692000000,"ebitMargin":13.93,"fcf":-276000000,"fcfMargin":-1.11,"grossMargin":20.25,"netDebt":4946000000,"netIncome":2739000000,"operatingCf":2416000000,"quarter":3,"revenue":24841000000,"roc":7.1,"roe":19.09,"sharesOutstanding":313000000,"year":2025},{"capex":2949000000,"ebitMargin":10.31,"fcf":1288000000,"fcfMargin":5.04,"grossMargin":18.31,"netDebt":5244000000,"netIncome":2319000000,"operatingCf":4237000000,"quarter":4,"revenue":25533000000,"roc":5.34,"roe":15.97,"sharesOutstanding":314000000,"year":2025},{"capex":3418000000,"ebitMargin":15.11,"fcf":1137000000,"fcfMargin":3.81,"grossMargin":23.21,"netDebt":21295000000,"netIncome":3791000000,"operatingCf":4555000000,"quarter":1,"revenue":29867000000,"roc":5.39,"roe":11.32,"sharesOutstanding":354000000,"year":2026},{"capex":3897000000,"ebitMargin":13.25,"fcf":309000000,"fcfMargin":0.99,"grossMargin":22.05,"netDebt":23623000000,"netIncome":3465000000,"operatingCf":4206000000,"quarter":2,"revenue":31270000000,"roc":4.86,"roe":10.84,"sharesOutstanding":354000000,"year":2026}]}