{"annual":[{"capex":1180000000,"ebitMargin":6.96,"fcf":402000000,"fcfMargin":3.24,"grossMargin":14.3,"netDebt":7465000000,"netIncome":-322000000,"operatingCf":1582000000,"revenue":12392000000,"roc":2.76,"roe":-2.28,"sharesOutstanding":438519780,"year":2015},{"capex":1125000000,"ebitMargin":9.8,"fcf":-252000000,"fcfMargin":-2.03,"grossMargin":16.9,"netDebt":6221000000,"netIncome":-941000000,"operatingCf":873000000,"revenue":12393000000,"roc":7.02,"roe":-18.32,"sharesOutstanding":438000000,"year":2016},{"capex":596000000,"ebitMargin":10.55,"fcf":105000000,"fcfMargin":0.81,"grossMargin":16.9,"netDebt":4694000000,"netIncome":-74000000,"operatingCf":701000000,"revenue":12962000000,"roc":8.6,"roe":-1.51,"sharesOutstanding":451000000,"year":2017},{"capex":768000000,"ebitMargin":9.6,"fcf":-551000000,"fcfMargin":-3.93,"grossMargin":14.64,"netDebt":4053000000,"netIncome":642000000,"operatingCf":217000000,"revenue":14022000000,"roc":8.87,"roe":11.52,"sharesOutstanding":503000000,"year":2018},{"capex":586000000,"ebitMargin":16.72,"fcf":-180000000,"fcfMargin":-2.54,"grossMargin":22.75,"netDebt":4628000000,"netIncome":470000000,"operatingCf":406000000,"revenue":7098000000,"roc":8.82,"roe":10.2,"sharesOutstanding":463000000,"year":2019},{"capex":267000000,"ebitMargin":16.14,"fcf":-258000000,"fcfMargin":-4.91,"grossMargin":21.73,"netDebt":3603000000,"netIncome":211000000,"operatingCf":9000000,"revenue":5259000000,"roc":8.68,"roe":5.89,"sharesOutstanding":439000000,"year":2020},{"capex":199000000,"ebitMargin":17.42,"fcf":250000000,"fcfMargin":5.03,"grossMargin":22.81,"netDebt":3626000000,"netIncome":258000000,"operatingCf":449000000,"revenue":4972000000,"roc":9.66,"roe":7.35,"sharesOutstanding":435000000,"year":2021},{"capex":193000000,"ebitMargin":18.26,"fcf":540000000,"fcfMargin":9.54,"grossMargin":23.91,"netDebt":3371000000,"netIncome":469000000,"operatingCf":733000000,"revenue":5663000000,"roc":11.79,"roe":13.02,"sharesOutstanding":421000000,"year":2022},{"capex":219000000,"ebitMargin":18.75,"fcf":682000000,"fcfMargin":10.27,"grossMargin":24.31,"netDebt":3225000000,"netIncome":765000000,"operatingCf":901000000,"revenue":6640000000,"roc":14.4,"roe":18.95,"sharesOutstanding":416000000,"year":2023},{"capex":321000000,"ebitMargin":22.5,"fcf":977000000,"fcfMargin":13.15,"grossMargin":27.62,"netDebt":2907000000,"netIncome":1155000000,"operatingCf":1298000000,"revenue":7430000000,"roc":18.64,"roe":25.36,"sharesOutstanding":410000000,"year":2024},{"capex":453000000,"ebitMargin":25.81,"fcf":1431000000,"fcfMargin":17.34,"grossMargin":30.74,"netDebt":2308000000,"netIncome":1508000000,"operatingCf":1884000000,"revenue":8252000000,"roc":22.64,"roe":28.17,"sharesOutstanding":406000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":36.59,"fcfCagr5y":79.76,"roeAvg10y":10.06,"roeAvg5y":18.57,"yearsAvailable":20},"quarterly":[{"capex":274000000,"ebitMargin":21.57,"fcf":1002000000,"fcfMargin":13.78,"grossMargin":26.91,"netDebt":2919000000,"netIncome":1077000000,"operatingCf":1276000000,"quarter":3,"revenue":7270000000,"roc":17.34,"roe":23.92,"sharesOutstanding":410000000,"year":2024},{"capex":321000000,"ebitMargin":22.42,"fcf":977000000,"fcfMargin":13.15,"grossMargin":27.54,"netDebt":2907000000,"netIncome":1155000000,"operatingCf":1298000000,"quarter":4,"revenue":7430000000,"roc":18.57,"roe":25.36,"sharesOutstanding":408000000,"year":2024},{"capex":358000000,"ebitMargin":23.68,"fcf":1016000000,"fcfMargin":13.46,"grossMargin":28.64,"netDebt":2947000000,"netIncome":1256000000,"operatingCf":1374000000,"quarter":1,"revenue":7548000000,"roc":19.37,"roe":26.21,"sharesOutstanding":407000000,"year":2025},{"capex":405000000,"ebitMargin":24.45,"fcf":1018000000,"fcfMargin":13.18,"grossMargin":29.23,"netDebt":2883000000,"netIncome":1397000000,"operatingCf":1423000000,"quarter":2,"revenue":7721000000,"roc":19.99,"roe":27.71,"sharesOutstanding":407000000,"year":2025},{"capex":431000000,"ebitMargin":25.2,"fcf":1279000000,"fcfMargin":16.04,"grossMargin":30.03,"netDebt":2814000000,"netIncome":1450000000,"operatingCf":1710000000,"quarter":3,"revenue":7975000000,"roc":21.04,"roe":28.19,"sharesOutstanding":405000000,"year":2025},{"capex":453000000,"ebitMargin":25.81,"fcf":1431000000,"fcfMargin":17.34,"grossMargin":30.74,"netDebt":2308000000,"netIncome":1508000000,"operatingCf":1884000000,"quarter":4,"revenue":8252000000,"roc":22.64,"roe":28.17,"sharesOutstanding":404000000,"year":2025},{"capex":428000000,"ebitMargin":27.75,"fcf":1656000000,"fcfMargin":19.2,"grossMargin":32.56,"netDebt":2251000000,"netIncome":1744000000,"operatingCf":2084000000,"quarter":1,"revenue":8623000000,"roc":22.26,"roe":31.58,"sharesOutstanding":403000000,"year":2026},{"capex":430000000,"ebitMargin":28.33,"fcf":1791000000,"fcfMargin":19.64,"grossMargin":34.44,"netDebt":3947000000,"netIncome":1871000000,"operatingCf":2221000000,"quarter":2,"revenue":9117000000,"roc":23.6,"roe":32.64,"sharesOutstanding":402000000,"year":2026}]}