{"annual":[{"capex":415000000,"ebitMargin":19.25,"fcf":716000000,"fcfMargin":10.86,"grossMargin":33.37,"netDebt":10762000000,"netIncome":632000000,"operatingCf":1131000000,"revenue":6596000000,"roc":5.33,"roe":6.78,"sharesOutstanding":289000000,"year":2015},{"capex":616000000,"ebitMargin":17.09,"fcf":1309000000,"fcfMargin":14.17,"grossMargin":32.55,"netDebt":9795000000,"netIncome":568000000,"operatingCf":1925000000,"revenue":9241000000,"roc":6.9,"roe":5.83,"sharesOutstanding":330000000,"year":2016},{"capex":613000000,"ebitMargin":18.57,"fcf":1128000000,"fcfMargin":13.01,"grossMargin":33.16,"netDebt":8098000000,"netIncome":1261000000,"operatingCf":1741000000,"revenue":8668000000,"roc":7.85,"roe":11.77,"sharesOutstanding":336000000,"year":2017},{"capex":622000000,"ebitMargin":20.29,"fcf":1371000000,"fcfMargin":16.28,"grossMargin":33.88,"netDebt":8282000000,"netIncome":846000000,"operatingCf":1993000000,"revenue":8423000000,"roc":8.28,"roe":8.28,"sharesOutstanding":332000000,"year":2018},{"capex":828000000,"ebitMargin":17.03,"fcf":1582000000,"fcfMargin":15.31,"grossMargin":36.03,"netDebt":19635000000,"netIncome":298000000,"operatingCf":2410000000,"revenue":10333000000,"roc":2.4,"roe":0.6,"sharesOutstanding":451000000,"year":2019},{"capex":1129000000,"ebitMargin":12.32,"fcf":3313000000,"fcfMargin":26.39,"grossMargin":33.49,"netDebt":18661000000,"netIncome":158000000,"operatingCf":4442000000,"revenue":12552000000,"roc":2.16,"roe":0.32,"sharesOutstanding":627000000,"year":2020},{"capex":1251000000,"ebitMargin":15.15,"fcf":3559000000,"fcfMargin":25.65,"grossMargin":37.44,"netDebt":18867000000,"netIncome":417000000,"operatingCf":4810000000,"revenue":13877000000,"roc":3.07,"roe":0.88,"sharesOutstanding":621000000,"year":2021},{"capex":1390000000,"ebitMargin":19.57,"fcf":2549000000,"fcfMargin":26.23,"grossMargin":36.04,"netDebt":19953000000,"netIncome":-16720000000,"operatingCf":3939000000,"revenue":9719000000,"roc":4.04,"roe":-61.43,"sharesOutstanding":604000000,"year":2022},{"capex":115000000,"ebitMargin":20.77,"fcf":4220000000,"fcfMargin":42.93,"grossMargin":37.19,"netDebt":18901000000,"netIncome":-6655000000,"operatingCf":4335000000,"revenue":9831000000,"roc":5.56,"roe":-34.93,"sharesOutstanding":591000000,"year":2023},{"capex":97000000,"ebitMargin":16.88,"fcf":1974000000,"fcfMargin":19.49,"grossMargin":37.56,"netDebt":10707000000,"netIncome":1450000000,"operatingCf":2071000000,"revenue":10127000000,"roc":6.17,"roe":9.24,"sharesOutstanding":555000000,"year":2024},{"capex":154000000,"ebitMargin":16.47,"fcf":2809000000,"fcfMargin":26.31,"grossMargin":36.86,"netDebt":3414000000,"netIncome":382000000,"operatingCf":2963000000,"revenue":10677000000,"roc":6.8,"roe":2.75,"sharesOutstanding":519000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":14.01,"fcfCagr5y":-1.5,"roeAvg10y":-5.67,"roeAvg5y":-16.7,"yearsAvailable":20},"quarterly":[{"capex":106000000,"ebitMargin":17.96,"fcf":2542000000,"fcfMargin":25.32,"grossMargin":37.85,"netDebt":9678000000,"netIncome":1418000000,"operatingCf":2655000000,"quarter":3,"revenue":10040000000,"roc":6.17,"roe":8.56,"sharesOutstanding":548000000,"year":2024},{"capex":97000000,"ebitMargin":16.89,"fcf":1024000000,"fcfMargin":10.11,"grossMargin":37.58,"netDebt":10707000000,"netIncome":1449000000,"operatingCf":1912000000,"quarter":4,"revenue":10127000000,"roc":6.18,"roe":9.23,"sharesOutstanding":540000000,"year":2024},{"capex":107000000,"ebitMargin":16.7,"fcf":1809000000,"fcfMargin":17.75,"grossMargin":37.05,"netDebt":11282000000,"netIncome":820000000,"operatingCf":2707000000,"quarter":1,"revenue":10191000000,"roc":6.57,"roe":5.44,"sharesOutstanding":531000000,"year":2025},{"capex":130000000,"ebitMargin":18.33,"fcf":1593000000,"fcfMargin":15.44,"grossMargin":36.68,"netDebt":12391000000,"netIncome":112000000,"operatingCf":2514000000,"quarter":2,"revenue":10317000000,"roc":7.29,"roe":0.79,"sharesOutstanding":525000000,"year":2025},{"capex":153000000,"ebitMargin":17.76,"fcf":2003000000,"fcfMargin":19.14,"grossMargin":38.73,"netDebt":12497000000,"netIncome":152000000,"operatingCf":2947000000,"quarter":3,"revenue":10464000000,"roc":7.27,"roe":1.1,"sharesOutstanding":525000000,"year":2025},{"capex":154000000,"ebitMargin":17.86,"fcf":2809000000,"fcfMargin":26.31,"grossMargin":38.9,"netDebt":3414000000,"netIncome":382000000,"operatingCf":2963000000,"quarter":4,"revenue":10677000000,"roc":7.37,"roe":2.75,"sharesOutstanding":519000000,"year":2025},{"capex":167000000,"ebitMargin":18.24,"fcf":2781000000,"fcfMargin":24.31,"grossMargin":38.3,"netDebt":3510000000,"netIncome":2671000000,"operatingCf":2948000000,"quarter":1,"revenue":11440000000,"roc":5.96,"roe":16.72,"sharesOutstanding":517000000,"year":2026},{"capex":384000000,"ebitMargin":16.67,"fcf":2705000000,"fcfMargin":22.17,"grossMargin":37.73,"netDebt":20430000000,"netIncome":3372000000,"operatingCf":3089000000,"quarter":2,"revenue":12201000000,"roc":5.94,"roe":21.03,"sharesOutstanding":517000000,"year":2026}]}