{"annual":[{"capex":908892000,"ebitMargin":25.82,"fcf":887833000,"fcfMargin":24.23,"grossMargin":63.93,"netDebt":12070428000,"netIncome":477955000,"operatingCf":1796725000,"revenue":3663851000,"roc":4.49,"roe":6.74,"sharesOutstanding":334062000,"year":2015},{"capex":873883000,"ebitMargin":24.2,"fcf":908381000,"fcfMargin":23.17,"grossMargin":63.25,"netDebt":11603543000,"netIncome":356973000,"operatingCf":1782264000,"revenue":3921000000,"roc":4.37,"roe":4.72,"sharesOutstanding":340879000,"year":2016},{"capex":1228071000,"ebitMargin":22.73,"fcf":816115000,"fcfMargin":19.18,"grossMargin":63.74,"netDebt":15845620000,"netIncome":366000000,"operatingCf":2044186000,"revenue":4255000000,"roc":3.13,"roe":2.97,"sharesOutstanding":383221000,"year":2017},{"capex":1741000000,"ebitMargin":25.75,"fcf":761000000,"fcfMargin":14.17,"grossMargin":65.66,"netDebt":16405000000,"netIncome":622000000,"operatingCf":2502000000,"revenue":5370000000,"roc":4.42,"roe":5.38,"sharesOutstanding":415000000,"year":2018},{"capex":2059000000,"ebitMargin":27.05,"fcf":641000000,"fcfMargin":11.12,"grossMargin":65.54,"netDebt":23735000000,"netIncome":860000000,"operatingCf":2700000000,"revenue":5763000000,"roc":4.27,"roe":8.2,"sharesOutstanding":418000000,"year":2019},{"capex":1624000000,"ebitMargin":31.9,"fcf":1431000000,"fcfMargin":24.5,"grossMargin":66.28,"netDebt":25185000000,"netIncome":1056000000,"operatingCf":3055000000,"revenue":5840000000,"roc":5.06,"roe":11.16,"sharesOutstanding":425000000,"year":2020},{"capex":1229000000,"ebitMargin":31.56,"fcf":1498000000,"fcfMargin":23.63,"grossMargin":68.56,"netDebt":26717000000,"netIncome":1096000000,"operatingCf":2727000000,"revenue":6340000000,"roc":5.41,"roe":13.27,"sharesOutstanding":434000000,"year":2021},{"capex":1310000000,"ebitMargin":34.71,"fcf":1568000000,"fcfMargin":22.44,"grossMargin":70.4,"netDebt":27804000000,"netIncome":1675000000,"operatingCf":2878000000,"revenue":6986000000,"roc":6.7,"roe":22.49,"sharesOutstanding":434000000,"year":2022},{"capex":1424000000,"ebitMargin":33.93,"fcf":1702000000,"fcfMargin":24.38,"grossMargin":71.64,"netDebt":28709000000,"netIncome":1502000000,"operatingCf":3126000000,"revenue":6981000000,"roc":6.59,"roe":23.54,"sharesOutstanding":434000000,"year":2023},{"capex":1222000000,"ebitMargin":-44.73,"fcf":1721000000,"fcfMargin":26.2,"grossMargin":71.88,"netDebt":29494000000,"netIncome":-3903000000,"operatingCf":2943000000,"revenue":6568000000,"roc":-9.61,"roe":null,"sharesOutstanding":434000000,"year":2024},{"capex":182000000,"ebitMargin":48.75,"fcf":2875000000,"fcfMargin":67.41,"grossMargin":66.07,"netDebt":29297000000,"netIncome":444000000,"operatingCf":3057000000,"revenue":4265000000,"roc":7.69,"roe":null,"sharesOutstanding":437000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":11.63,"fcfCagr5y":11.88,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":1222000000,"ebitMargin":-53.35,"fcf":1721000000,"fcfMargin":31.17,"grossMargin":73.38,"netDebt":29494000000,"netIncome":-3903000000,"operatingCf":2943000000,"quarter":4,"revenue":5522000000,"roc":-9.64,"roe":null,"sharesOutstanding":434000000,"year":2024},{"capex":942000000,"ebitMargin":-53.85,"fcf":2043000000,"fcfMargin":37.36,"grossMargin":73.19,"netDebt":29615000000,"netIncome":-4678000000,"operatingCf":2985000000,"quarter":1,"revenue":5469000000,"roc":-10.22,"roe":null,"sharesOutstanding":436000000,"year":2025},{"capex":653000000,"ebitMargin":-54.11,"fcf":2396000000,"fcfMargin":44.19,"grossMargin":72.89,"netDebt":29472000000,"netIncome":-4638000000,"operatingCf":3049000000,"quarter":2,"revenue":5422000000,"roc":-10.54,"roe":null,"sharesOutstanding":437000000,"year":2025},{"capex":399000000,"ebitMargin":-60.99,"fcf":2665000000,"fcfMargin":55.04,"grossMargin":73.36,"netDebt":29610000000,"netIncome":-4618000000,"operatingCf":3064000000,"quarter":3,"revenue":4842000000,"roc":-10.86,"roe":null,"sharesOutstanding":437000000,"year":2025},{"capex":182000000,"ebitMargin":48.75,"fcf":2875000000,"fcfMargin":67.41,"grossMargin":66.07,"netDebt":29297000000,"netIncome":444000000,"operatingCf":3057000000,"quarter":4,"revenue":4265000000,"roc":7.69,"roe":null,"sharesOutstanding":437000000,"year":2025},{"capex":199000000,"ebitMargin":48.01,"fcf":2726000000,"fcfMargin":64.69,"grossMargin":65.71,"netDebt":24627000000,"netIncome":1059000000,"operatingCf":2925000000,"quarter":1,"revenue":4214000000,"roc":7.58,"roe":null,"sharesOutstanding":437000000,"year":2026},{"capex":218000000,"ebitMargin":47.74,"fcf":2406000000,"fcfMargin":57.81,"grossMargin":63.19,"netDebt":22362000000,"netIncome":1075000000,"operatingCf":2624000000,"quarter":2,"revenue":4162000000,"roc":10.9,"roe":null,"sharesOutstanding":434000000,"year":2026},{"capex":241000000,"ebitMargin":47.17,"fcf":1882000000,"fcfMargin":46.07,"grossMargin":62.96,"netDebt":22789000000,"netIncome":1035000000,"operatingCf":2123000000,"quarter":3,"revenue":4085000000,"roc":10.95,"roe":null,"sharesOutstanding":426000000,"year":2026}]}