{"annual":[{"capex":523000000,"ebitMargin":4.32,"fcf":345000000,"fcfMargin":0.64,"grossMargin":14.3,"netDebt":1522000000,"netIncome":1276000000,"operatingCf":868000000,"revenue":54289000000,"roc":12.05,"roe":12.33,"sharesOutstanding":151141998,"year":2015},{"capex":527000000,"ebitMargin":3.2,"fcf":1409000000,"fcfMargin":2.59,"grossMargin":14.28,"netDebt":215000000,"netIncome":614000000,"operatingCf":1936000000,"revenue":54405000000,"roc":8.55,"roe":5.75,"sharesOutstanding":150916998,"year":2016},{"capex":526000000,"ebitMargin":6.18,"fcf":3525000000,"fcfMargin":6.55,"grossMargin":13.17,"netDebt":878000000,"netIncome":2448000000,"operatingCf":4051000000,"revenue":53800000000,"roc":14.91,"roe":24.87,"sharesOutstanding":145584998,"year":2017},{"capex":612000000,"ebitMargin":3.64,"fcf":1561000000,"fcfMargin":2.74,"grossMargin":19.65,"netDebt":3726000000,"netIncome":1683000000,"operatingCf":2173000000,"revenue":56944000000,"roc":11.02,"roe":16.56,"sharesOutstanding":138402998,"year":2018},{"capex":736000000,"ebitMargin":5.34,"fcf":4548000000,"fcfMargin":7,"grossMargin":17.24,"netDebt":2060000000,"netIncome":2707000000,"operatingCf":5284000000,"revenue":64933000000,"roc":15.6,"roe":22.49,"sharesOutstanding":134726998,"year":2019},{"capex":964000000,"ebitMargin":6.06,"fcf":4675000000,"fcfMargin":6.06,"grossMargin":20.33,"netDebt":2471000000,"netIncome":3367000000,"operatingCf":5639000000,"revenue":77191000000,"roc":17.92,"roe":24.53,"sharesOutstanding":133012000,"year":2020},{"capex":1316000000,"ebitMargin":4.09,"fcf":946000000,"fcfMargin":1.13,"grossMargin":17.27,"netDebt":9831000000,"netIncome":2933000000,"operatingCf":2262000000,"revenue":83648000000,"roc":9.98,"roe":18.24,"sharesOutstanding":129396000,"year":2021},{"capex":1120000000,"ebitMargin":3.84,"fcf":3467000000,"fcfMargin":3.73,"grossMargin":18.54,"netDebt":6692000000,"netIncome":2806000000,"operatingCf":4587000000,"revenue":92922000000,"roc":11.11,"roe":18.33,"sharesOutstanding":127094000,"year":2022},{"capex":1004000000,"ebitMargin":3.12,"fcf":2977000000,"fcfMargin":2.8,"grossMargin":16.95,"netDebt":7575000000,"netIncome":2489000000,"operatingCf":3981000000,"revenue":106440000000,"roc":9.5,"roe":15.31,"sharesOutstanding":124441000,"year":2023},{"capex":575000000,"ebitMargin":1.38,"fcf":2391000000,"fcfMargin":2.03,"grossMargin":14.55,"netDebt":10039000000,"netIncome":1207000000,"operatingCf":2966000000,"revenue":117811000000,"roc":4.64,"roe":7.37,"sharesOutstanding":120869000,"year":2024},{"capex":546000000,"ebitMargin":1.12,"fcf":375000000,"fcfMargin":0.29,"grossMargin":14.54,"netDebt":8737000000,"netIncome":1188000000,"operatingCf":921000000,"revenue":129664000000,"roc":3.78,"roe":6.73,"sharesOutstanding":120826000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":1.06,"fcfCagr5y":-14.19,"roeAvg10y":16.02,"roeAvg5y":13.19,"yearsAvailable":20},"quarterly":[{"capex":704000000,"ebitMargin":1.66,"fcf":-4344000000,"fcfMargin":-3.78,"grossMargin":14.73,"netDebt":7906000000,"netIncome":1359000000,"operatingCf":-3640000000,"quarter":3,"revenue":115010000000,"roc":5.09,"roe":7.74,"sharesOutstanding":120764000,"year":2024},{"capex":575000000,"ebitMargin":1.38,"fcf":2391000000,"fcfMargin":2.03,"grossMargin":14.52,"netDebt":10039000000,"netIncome":1207000000,"operatingCf":2966000000,"quarter":4,"revenue":117761000000,"roc":4.64,"roe":7.37,"sharesOutstanding":120764000,"year":2024},{"capex":493000000,"ebitMargin":1.9,"fcf":2381000000,"fcfMargin":1.98,"grossMargin":15.12,"netDebt":9056000000,"netIncome":1710000000,"operatingCf":2874000000,"quarter":1,"revenue":120262000000,"roc":5.91,"roe":9.63,"sharesOutstanding":120764000,"year":2025},{"capex":493000000,"ebitMargin":1.71,"fcf":2439000000,"fcfMargin":1.98,"grossMargin":15.03,"netDebt":8546000000,"netIncome":1576000000,"operatingCf":2932000000,"quarter":2,"revenue":123110000000,"roc":5.4,"roe":8.64,"sharesOutstanding":120745000,"year":2025},{"capex":498000000,"ebitMargin":1.25,"fcf":1547000000,"fcfMargin":1.22,"grossMargin":14.95,"netDebt":7219000000,"netIncome":1291000000,"operatingCf":2045000000,"quarter":3,"revenue":126362000000,"roc":4.01,"roe":6.97,"sharesOutstanding":120778000,"year":2025},{"capex":546000000,"ebitMargin":1.12,"fcf":375000000,"fcfMargin":0.29,"grossMargin":14.54,"netDebt":8737000000,"netIncome":1188000000,"operatingCf":921000000,"quarter":4,"revenue":129664000000,"roc":3.78,"roe":6.73,"sharesOutstanding":120339000,"year":2025},{"capex":572000000,"ebitMargin":1.01,"fcf":1272000000,"fcfMargin":0.93,"grossMargin":14.01,"netDebt":9042000000,"netIncome":1130000000,"operatingCf":1844000000,"quarter":1,"revenue":137200000000,"roc":4.1,"roe":6.08,"sharesOutstanding":120652000,"year":2026},{"capex":590000000,"ebitMargin":1.39,"fcf":-443000000,"fcfMargin":-0.3,"grossMargin":13.65,"netDebt":7354000000,"netIncome":1278000000,"operatingCf":147000000,"quarter":2,"revenue":145679000000,"roc":5.91,"roe":6.65,"sharesOutstanding":120893000,"year":2026}]}