{"annual":[{"capex":1250000000,"ebitMargin":14.51,"fcf":1559000000,"fcfMargin":17.11,"grossMargin":40.09,"netDebt":-38000000,"netIncome":1339000000,"operatingCf":2809000000,"revenue":9111000000,"roc":5.14,"roe":7.13,"sharesOutstanding":1343000000,"year":2015},{"capex":1109000000,"ebitMargin":15.17,"fcf":1391000000,"fcfMargin":14.81,"grossMargin":40.07,"netDebt":-1389000000,"netIncome":3695000000,"operatingCf":2500000000,"revenue":9390000000,"roc":5.66,"roe":20.65,"sharesOutstanding":1144000000,"year":2016},{"capex":1804000000,"ebitMargin":16.11,"fcf":200000000,"fcfMargin":1.98,"grossMargin":39.74,"netDebt":811000000,"netIncome":-497000000,"operatingCf":2004000000,"revenue":10116000000,"roc":6.72,"roe":-3.16,"sharesOutstanding":895000000,"year":2017},{"capex":2242000000,"ebitMargin":13.95,"fcf":677000000,"fcfMargin":6,"grossMargin":39.51,"netDebt":3643000000,"netIncome":1066000000,"operatingCf":2919000000,"revenue":11290000000,"roc":6.51,"roe":7.73,"sharesOutstanding":941000000,"year":2018},{"capex":1987000000,"ebitMargin":11.35,"fcf":44000000,"fcfMargin":0.38,"grossMargin":35.08,"netDebt":5818000000,"netIncome":960000000,"operatingCf":2031000000,"revenue":11503000000,"roc":5.15,"roe":7.44,"sharesOutstanding":899000000,"year":2019},{"capex":1377000000,"ebitMargin":4.5,"fcf":803000000,"fcfMargin":7.1,"grossMargin":31.24,"netDebt":6029000000,"netIncome":512000000,"operatingCf":2180000000,"revenue":11303000000,"roc":1.88,"roe":3.86,"sharesOutstanding":772000000,"year":2020},{"capex":1637000000,"ebitMargin":15,"fcf":1775000000,"fcfMargin":12.6,"grossMargin":35.95,"netDebt":5681000000,"netIncome":1906000000,"operatingCf":3412000000,"revenue":14082000000,"roc":8.33,"roe":15.45,"sharesOutstanding":844000000,"year":2021},{"capex":1604000000,"ebitMargin":10.13,"fcf":1011000000,"fcfMargin":7.13,"grossMargin":31.76,"netDebt":6146000000,"netIncome":1316000000,"operatingCf":2615000000,"revenue":14189000000,"roc":5.91,"roe":10.96,"sharesOutstanding":857000000,"year":2022},{"capex":1390000000,"ebitMargin":7.07,"fcf":615000000,"fcfMargin":4.89,"grossMargin":31.23,"netDebt":6705000000,"netIncome":581000000,"operatingCf":2005000000,"revenue":12588000000,"roc":3.68,"roe":5.03,"sharesOutstanding":859000000,"year":2023},{"capex":965000000,"ebitMargin":8.65,"fcf":974000000,"fcfMargin":7.42,"grossMargin":32.6,"netDebt":6323000000,"netIncome":506000000,"operatingCf":1939000000,"revenue":13118000000,"roc":4.97,"roe":4.74,"sharesOutstanding":869000000,"year":2024},{"capex":1282000000,"ebitMargin":14.91,"fcf":1413000000,"fcfMargin":9.04,"grossMargin":35.28,"netDebt":8697000000,"netIncome":1596000000,"operatingCf":2695000000,"revenue":15629000000,"roc":9.2,"roe":13.52,"sharesOutstanding":860000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-0.6,"fcfCagr5y":-5.78,"roeAvg10y":8.62,"roeAvg5y":9.94,"yearsAvailable":20},"quarterly":[{"capex":990000000,"ebitMargin":6.5,"fcf":1039000000,"fcfMargin":8.24,"grossMargin":31.64,"netDebt":6728000000,"netIncome":156000000,"operatingCf":2029000000,"quarter":3,"revenue":12611000000,"roc":3.46,"roe":1.41,"sharesOutstanding":854000000,"year":2024},{"capex":965000000,"ebitMargin":8.65,"fcf":974000000,"fcfMargin":7.42,"grossMargin":32.6,"netDebt":6323000000,"netIncome":506000000,"operatingCf":1939000000,"quarter":4,"revenue":13118000000,"roc":4.97,"roe":4.74,"sharesOutstanding":854000000,"year":2024},{"capex":921000000,"ebitMargin":9.75,"fcf":1073000000,"fcfMargin":7.89,"grossMargin":33.08,"netDebt":6794000000,"netIncome":454000000,"operatingCf":1994000000,"quarter":1,"revenue":13595000000,"roc":5.8,"roe":4.24,"sharesOutstanding":866000000,"year":2025},{"capex":987000000,"ebitMargin":12.06,"fcf":1194000000,"fcfMargin":8.4,"grossMargin":34.77,"netDebt":7008000000,"netIncome":819000000,"operatingCf":2181000000,"quarter":2,"revenue":14206000000,"roc":7.36,"roe":7.37,"sharesOutstanding":866000000,"year":2025},{"capex":1104000000,"ebitMargin":13.41,"fcf":1162000000,"fcfMargin":7.79,"grossMargin":35.69,"netDebt":7537000000,"netIncome":1366000000,"operatingCf":2266000000,"quarter":3,"revenue":14915000000,"roc":8.22,"roe":11.84,"sharesOutstanding":860000000,"year":2025},{"capex":1282000000,"ebitMargin":14.75,"fcf":1413000000,"fcfMargin":9.04,"grossMargin":35.91,"netDebt":8697000000,"netIncome":1596000000,"operatingCf":2695000000,"quarter":4,"revenue":15629000000,"roc":9.09,"roe":13.52,"sharesOutstanding":860000000,"year":2025},{"capex":1406000000,"ebitMargin":15.31,"fcf":1500000000,"fcfMargin":9.19,"grossMargin":36.31,"netDebt":7218000000,"netIncome":1810000000,"operatingCf":2906000000,"quarter":1,"revenue":16321000000,"roc":9.86,"roe":15.32,"sharesOutstanding":862790697,"year":2026},{"capex":1520000000,"ebitMargin":15.47,"fcf":2395000000,"fcfMargin":14.12,"grossMargin":36.32,"netDebt":6875000000,"netIncome":1900000000,"operatingCf":3915000000,"quarter":2,"revenue":16964000000,"roc":9.74,"roe":15.13,"sharesOutstanding":873437500,"year":2026}]}