{"annual":[{"capex":3749000000,"ebitMargin":12.48,"fcf":3767000000,"fcfMargin":7.73,"grossMargin":21.75,"netDebt":8633000000,"netIncome":7634000000,"operatingCf":7516000000,"revenue":48707000000,"roc":10.7,"roe":29.16,"sharesOutstanding":413799586,"year":2015},{"capex":3867000000,"ebitMargin":12.56,"fcf":1611000000,"fcfMargin":3.35,"grossMargin":21.92,"netDebt":14756000000,"netIncome":4296000000,"operatingCf":5478000000,"revenue":48146000000,"roc":9.04,"roe":16.53,"sharesOutstanding":124799875,"year":2016},{"capex":3757000000,"ebitMargin":11.51,"fcf":-4522000000,"fcfMargin":-7.24,"grossMargin":21.44,"netDebt":20633000000,"netIncome":1447000000,"operatingCf":-765000000,"revenue":62484000000,"roc":4.33,"roe":1.44,"sharesOutstanding":177566489,"year":2017},{"capex":3863000000,"ebitMargin":9.52,"fcf":923000000,"fcfMargin":4.09,"grossMargin":27.65,"netDebt":4091000000,"netIncome":3828000000,"operatingCf":4786000000,"revenue":22594000000,"roc":1.88,"roe":4.06,"sharesOutstanding":257277520,"year":2018},{"capex":2677000000,"ebitMargin":12.96,"fcf":-1268000000,"fcfMargin":-5.89,"grossMargin":29.78,"netDebt":16461000000,"netIncome":497000000,"operatingCf":1409000000,"revenue":21512000000,"roc":4.57,"roe":1.21,"sharesOutstanding":248766667,"year":2019},{"capex":1264000000,"ebitMargin":14.21,"fcf":2831000000,"fcfMargin":19.74,"grossMargin":30.44,"netDebt":13493000000,"netIncome":-2951000000,"operatingCf":4095000000,"revenue":14338000000,"roc":3.47,"roe":-7.66,"sharesOutstanding":245166667,"year":2020},{"capex":3237000000,"ebitMargin":14.88,"fcf":-956000000,"fcfMargin":-7.61,"grossMargin":32.06,"netDebt":9239000000,"netIncome":6467000000,"operatingCf":2281000000,"revenue":12566000000,"roc":4.59,"roe":24.47,"sharesOutstanding":181400000,"year":2021},{"capex":743000000,"ebitMargin":15.53,"fcf":-155000000,"fcfMargin":-1.19,"grossMargin":30.92,"netDebt":4412000000,"netIncome":5868000000,"operatingCf":588000000,"revenue":13017000000,"roc":5.37,"roe":22.09,"sharesOutstanding":166466667,"year":2022},{"capex":619000000,"ebitMargin":14.23,"fcf":1572000000,"fcfMargin":13.03,"grossMargin":30.1,"netDebt":5408000000,"netIncome":423000000,"operatingCf":2191000000,"revenue":12068000000,"roc":4.84,"roe":1.74,"sharesOutstanding":150400000,"year":2023},{"capex":579000000,"ebitMargin":14.77,"fcf":1268000000,"fcfMargin":10.24,"grossMargin":31.58,"netDebt":5321000000,"netIncome":703000000,"operatingCf":1847000000,"revenue":12386000000,"roc":5.75,"roe":3.01,"sharesOutstanding":140200000,"year":2024},{"capex":333000000,"ebitMargin":12.56,"fcf":1079000000,"fcfMargin":15.75,"grossMargin":30.25,"netDebt":2437000000,"netIncome":-779000000,"operatingCf":1412000000,"revenue":6849000000,"roc":4.46,"roe":-5.6,"sharesOutstanding":139733333,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":20.94,"fcfCagr5y":31.59,"roeAvg10y":6.13,"roeAvg5y":9.14,"yearsAvailable":20},"quarterly":[{"capex":570000000,"ebitMargin":14.53,"fcf":1540000000,"fcfMargin":12.98,"grossMargin":31.67,"netDebt":5476000000,"netIncome":800000000,"operatingCf":2110000000,"quarter":3,"revenue":11862000000,"roc":4.97,"roe":3.3,"sharesOutstanding":139833333,"year":2024},{"capex":579000000,"ebitMargin":14.94,"fcf":1268000000,"fcfMargin":10.52,"grossMargin":32,"netDebt":5321000000,"netIncome":704000000,"operatingCf":1847000000,"quarter":4,"revenue":12056000000,"roc":5.66,"roe":3.01,"sharesOutstanding":139433333,"year":2024},{"capex":621000000,"ebitMargin":15.91,"fcf":1115000000,"fcfMargin":9.15,"grossMargin":32.76,"netDebt":5412000000,"netIncome":-74000000,"operatingCf":1736000000,"quarter":1,"revenue":12191000000,"roc":6.19,"roe":-0.32,"sharesOutstanding":139500000,"year":2025},{"capex":635000000,"ebitMargin":16.27,"fcf":1322000000,"fcfMargin":10.77,"grossMargin":32.96,"netDebt":5338000000,"netIncome":-193000000,"operatingCf":1957000000,"quarter":2,"revenue":12277000000,"roc":6.3,"roe":-0.84,"sharesOutstanding":139900000,"year":2025},{"capex":637000000,"ebitMargin":16.4,"fcf":1263000000,"fcfMargin":10.11,"grossMargin":33.07,"netDebt":5475000000,"netIncome":-771000000,"operatingCf":1900000000,"quarter":3,"revenue":12487000000,"roc":6.2,"roe":-3.37,"sharesOutstanding":140033333,"year":2025},{"capex":633000000,"ebitMargin":16.21,"fcf":1079000000,"fcfMargin":9.73,"grossMargin":33.16,"netDebt":2437000000,"netIncome":-779000000,"operatingCf":1412000000,"quarter":4,"revenue":11088000000,"roc":9.33,"roe":-5.6,"sharesOutstanding":137900000,"year":2025},{"capex":486000000,"ebitMargin":15.35,"fcf":1107000000,"fcfMargin":11.41,"grossMargin":33.79,"netDebt":2420000000,"netIncome":-29000000,"operatingCf":1293000000,"quarter":1,"revenue":9703000000,"roc":7.7,"roe":-0.21,"sharesOutstanding":137600000,"year":2026},{"capex":446000000,"ebitMargin":14.71,"fcf":1128000000,"fcfMargin":13.65,"grossMargin":34.39,"netDebt":1385000000,"netIncome":55000000,"operatingCf":1274000000,"quarter":2,"revenue":8265000000,"roc":6.38,"roe":0.4,"sharesOutstanding":137200000,"year":2026}]}