{"annual":[{"capex":101030000,"ebitMargin":19.46,"fcf":366285000,"fcfMargin":12.12,"grossMargin":44.71,"netDebt":885734000,"netIncome":419247000,"operatingCf":467315000,"revenue":3023189000,"roc":19.76,"roe":26.36,"sharesOutstanding":80891000,"year":2015},{"capex":126412000,"ebitMargin":17.74,"fcf":423727000,"fcfMargin":13.6,"grossMargin":44.78,"netDebt":1001379000,"netIncome":405031000,"operatingCf":550139000,"revenue":3116350000,"roc":17.73,"roe":24.91,"sharesOutstanding":79981000,"year":2016},{"capex":128973000,"ebitMargin":16.26,"fcf":261783000,"fcfMargin":7.7,"grossMargin":43.32,"netDebt":1271106000,"netIncome":295665000,"operatingCf":390756000,"revenue":3398719000,"roc":14.43,"roe":17.56,"sharesOutstanding":79370000,"year":2017},{"capex":173420000,"ebitMargin":14.68,"fcf":264155000,"fcfMargin":6.64,"grossMargin":42.31,"netDebt":3904537000,"netIncome":334454000,"operatingCf":437575000,"revenue":3977539000,"roc":4.96,"roe":5.54,"sharesOutstanding":88121000,"year":2018},{"capex":242000000,"ebitMargin":12.94,"fcf":457000000,"fcfMargin":8.89,"grossMargin":41.11,"netDebt":4054018000,"netIncome":454000000,"operatingCf":699000000,"revenue":5140000000,"roc":5.67,"roe":7.3,"sharesOutstanding":113307000,"year":2019},{"capex":191794000,"ebitMargin":11.13,"fcf":522304000,"fcfMargin":10.27,"grossMargin":41.03,"netDebt":4068944000,"netIncome":365000000,"operatingCf":714098000,"revenue":5084000000,"roc":4.86,"roe":5.78,"sharesOutstanding":113630000,"year":2020},{"capex":397000000,"ebitMargin":5.02,"fcf":1040000000,"fcfMargin":8.92,"grossMargin":32.04,"netDebt":11484000000,"netIncome":268000000,"operatingCf":1437000000,"revenue":11656000000,"roc":1.62,"roe":1.27,"sharesOutstanding":243000000,"year":2021},{"capex":506000000,"ebitMargin":-10.66,"fcf":-161000000,"fcfMargin":-1.29,"grossMargin":33.37,"netDebt":10477000000,"netIncome":-1868000000,"operatingCf":345000000,"revenue":12440000000,"roc":-4.19,"roe":-10.5,"sharesOutstanding":255000000,"year":2022},{"capex":503000000,"ebitMargin":-18.38,"fcf":936000000,"fcfMargin":8.15,"grossMargin":32.07,"netDebt":10120000000,"netIncome":-2565000000,"operatingCf":1439000000,"revenue":11479000000,"roc":-7.75,"roe":-17.56,"sharesOutstanding":255000000,"year":2023},{"capex":468000000,"ebitMargin":6.67,"fcf":602000000,"fcfMargin":5.24,"grossMargin":35.91,"netDebt":9152000000,"netIncome":243000000,"operatingCf":1070000000,"revenue":11484000000,"roc":3.15,"roe":1.75,"sharesOutstanding":256000000,"year":2024},{"capex":594000000,"ebitMargin":7.73,"fcf":256000000,"fcfMargin":2.35,"grossMargin":36.16,"netDebt":6061000000,"netIncome":-361000000,"operatingCf":850000000,"revenue":10890000000,"roc":3.9,"roe":-2.55,"sharesOutstanding":256000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.9,"fcfCagr5y":8.58,"roeAvg10y":3.35,"roeAvg5y":-5.52,"yearsAvailable":20},"quarterly":[{"capex":468000000,"ebitMargin":6.67,"fcf":602000000,"fcfMargin":5.24,"grossMargin":35.91,"netDebt":9152000000,"netIncome":243000000,"operatingCf":1070000000,"quarter":4,"revenue":11484000000,"roc":3.15,"roe":1.75,"sharesOutstanding":256000000,"year":2024},{"capex":529000000,"ebitMargin":-2.94,"fcf":569000000,"fcfMargin":4.98,"grossMargin":36.18,"netDebt":9298000000,"netIncome":-835000000,"operatingCf":1098000000,"quarter":1,"revenue":11428000000,"roc":-1.42,"roe":-6.34,"sharesOutstanding":256000000,"year":2025},{"capex":542000000,"ebitMargin":-2.91,"fcf":560000000,"fcfMargin":4.95,"grossMargin":36.25,"netDebt":6034000000,"netIncome":-393000000,"operatingCf":1102000000,"quarter":2,"revenue":11303000000,"roc":-1.43,"roe":-2.73,"sharesOutstanding":257000000,"year":2025},{"capex":568000000,"ebitMargin":-3.18,"fcf":332000000,"fcfMargin":3,"grossMargin":36.38,"netDebt":6617000000,"netIncome":-412000000,"operatingCf":900000000,"quarter":3,"revenue":11072000000,"roc":-1.62,"roe":-2.89,"sharesOutstanding":257000000,"year":2025},{"capex":596000000,"ebitMargin":-3.36,"fcf":254000000,"fcfMargin":2.33,"grossMargin":36.16,"netDebt":6061000000,"netIncome":-335000000,"operatingCf":850000000,"quarter":4,"revenue":10890000000,"roc":-1.69,"roe":-2.37,"sharesOutstanding":257000000,"year":2025},{"capex":582000000,"ebitMargin":7.56,"fcf":398000000,"fcfMargin":3.69,"grossMargin":36.35,"netDebt":5255000000,"netIncome":852000000,"operatingCf":980000000,"quarter":1,"revenue":10788000000,"roc":3.8,"roe":6.03,"sharesOutstanding":257000000,"year":2026},{"capex":625000000,"ebitMargin":7.78,"fcf":536000000,"fcfMargin":5.37,"grossMargin":37.52,"netDebt":5674000000,"netIncome":290000000,"operatingCf":1161000000,"quarter":2,"revenue":9978000000,"roc":3.74,"roe":2.07,"sharesOutstanding":257000000,"year":2026},{"capex":639000000,"ebitMargin":7.7,"fcf":499000000,"fcfMargin":5.41,"grossMargin":38.87,"netDebt":6522000000,"netIncome":195000000,"operatingCf":1138000000,"quarter":3,"revenue":9226000000,"roc":3.57,"roe":1.47,"sharesOutstanding":253000000,"year":2026}]}