{"annual":[{"capex":510634000,"ebitMargin":2.4,"fcf":625811000,"fcfMargin":2.56,"grossMargin":6.59,"netDebt":1166985000,"netIncome":444081000,"operatingCf":1136445000,"revenue":24418885000,"roc":10.1,"roe":17.27,"sharesOutstanding":564869000,"year":2016},{"capex":525111000,"ebitMargin":2.1,"fcf":624798000,"fcfMargin":2.62,"grossMargin":6.37,"netDebt":1121468000,"netIncome":319564000,"operatingCf":1149909000,"revenue":23862934000,"roc":8.25,"roe":12.08,"sharesOutstanding":546220000,"year":2017},{"capex":561997000,"ebitMargin":1.96,"fcf":191601000,"fcfMargin":0.75,"grossMargin":6.27,"netDebt":1468218000,"netIncome":428534000,"operatingCf":753598000,"revenue":25441131000,"roc":7.72,"roe":14.2,"sharesOutstanding":536598000,"year":2018},{"capex":725606000,"ebitMargin":1.87,"fcf":-3696630000,"fcfMargin":-14.1,"grossMargin":5.79,"netDebt":1357890000,"netIncome":93000000,"operatingCf":-2971024000,"revenue":26211000000,"roc":8.32,"roe":3.13,"sharesOutstanding":530070000,"year":2019},{"capex":462000000,"ebitMargin":1.71,"fcf":-1995000000,"fcfMargin":-8.24,"grossMargin":5.53,"netDebt":1444000000,"netIncome":88000000,"operatingCf":-1533000000,"revenue":24210000000,"roc":6.41,"roe":3.11,"sharesOutstanding":512437000,"year":2020},{"capex":351000000,"ebitMargin":3.3,"fcf":-207000000,"fcfMargin":-0.86,"grossMargin":6.99,"netDebt":1708000000,"netIncome":613000000,"operatingCf":144000000,"revenue":24124000000,"roc":9.94,"roe":17.84,"sharesOutstanding":506000000,"year":2021},{"capex":443000000,"ebitMargin":3.61,"fcf":581000000,"fcfMargin":2.36,"grossMargin":7.23,"netDebt":1784000000,"netIncome":936000000,"operatingCf":1024000000,"revenue":24633000000,"roc":10.33,"roe":22.67,"sharesOutstanding":483000000,"year":2022},{"capex":635000000,"ebitMargin":3.57,"fcf":315000000,"fcfMargin":1.11,"grossMargin":6.93,"netDebt":1034000000,"netIncome":793000000,"operatingCf":950000000,"revenue":28502000000,"roc":9.65,"roe":14.82,"sharesOutstanding":462000000,"year":2023},{"capex":530000000,"ebitMargin":3.23,"fcf":796000000,"fcfMargin":3.01,"grossMargin":7.06,"netDebt":1413000000,"netIncome":1006000000,"operatingCf":1326000000,"revenue":26415000000,"roc":8.78,"roe":18.89,"sharesOutstanding":441000000,"year":2024},{"capex":438000000,"ebitMargin":4.53,"fcf":1067000000,"fcfMargin":4.13,"grossMargin":8.36,"netDebt":1859000000,"netIncome":838000000,"operatingCf":1505000000,"revenue":25813000000,"roc":13.7,"roe":16.75,"sharesOutstanding":398000000,"year":2025},{"capex":633000000,"ebitMargin":5.4,"fcf":1052000000,"fcfMargin":3.77,"grossMargin":9.16,"netDebt":1927000000,"netIncome":880000000,"operatingCf":1685000000,"revenue":27914000000,"roc":14.99,"roe":17.11,"sharesOutstanding":374000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":9.19,"fcfCagr5y":61.74,"roeAvg10y":14.06,"roeAvg5y":18.05,"yearsAvailable":20},"quarterly":[{"capex":407000000,"ebitMargin":2.93,"fcf":1344000000,"fcfMargin":5.62,"grossMargin":6.55,"netDebt":1841000000,"netIncome":1011000000,"operatingCf":1751000000,"quarter":4,"revenue":23920000000,"roc":7.6,"roe":20.25,"sharesOutstanding":394000000,"year":2024},{"capex":438000000,"ebitMargin":4.53,"fcf":1067000000,"fcfMargin":4.13,"grossMargin":8.36,"netDebt":1859000000,"netIncome":838000000,"operatingCf":1505000000,"quarter":1,"revenue":25813000000,"roc":13.7,"roe":16.75,"sharesOutstanding":389000000,"year":2025},{"capex":460000000,"ebitMargin":4.78,"fcf":1104000000,"fcfMargin":4.23,"grossMargin":8.67,"netDebt":2025000000,"netIncome":891000000,"operatingCf":1564000000,"quarter":2,"revenue":26074000000,"roc":13.54,"roe":17.51,"sharesOutstanding":381000000,"year":2025},{"capex":507000000,"ebitMargin":4.73,"fcf":1191000000,"fcfMargin":4.52,"grossMargin":8.9,"netDebt":2044000000,"netIncome":876000000,"operatingCf":1698000000,"quarter":3,"revenue":26333000000,"roc":13.58,"roe":17.4,"sharesOutstanding":380000000,"year":2025},{"capex":543000000,"ebitMargin":4.89,"fcf":1162000000,"fcfMargin":4.33,"grossMargin":9.07,"netDebt":2544000000,"netIncome":852000000,"operatingCf":1705000000,"quarter":4,"revenue":26835000000,"roc":13.17,"roe":16.64,"sharesOutstanding":376000000,"year":2025},{"capex":633000000,"ebitMargin":5.13,"fcf":1052000000,"fcfMargin":3.77,"grossMargin":9.32,"netDebt":1927000000,"netIncome":880000000,"operatingCf":1685000000,"quarter":1,"revenue":27914000000,"roc":14.26,"roe":17.11,"sharesOutstanding":374000000,"year":2026},{"capex":736000000,"ebitMargin":5.17,"fcf":1069000000,"fcfMargin":3.65,"grossMargin":9.49,"netDebt":3090000000,"netIncome":973000000,"operatingCf":1562000000,"quarter":2,"revenue":29267000000,"roc":12.63,"roe":17.69,"sharesOutstanding":374000000,"year":2026},{"capex":null,"ebitMargin":5.27,"fcf":null,"fcfMargin":null,"grossMargin":9.61,"netDebt":2900000000,"netIncome":1037000000,"operatingCf":null,"quarter":3,"revenue":30954000000,"roc":13.23,"roe":17.86,"sharesOutstanding":374000000,"year":2026}]}