{"annual":[{"capex":677000000,"ebitMargin":2.02,"fcf":2995000000,"fcfMargin":1.57,"grossMargin":5.73,"netDebt":4106000000,"netIncome":2258000000,"operatingCf":3672000000,"revenue":190884000000,"roc":17.92,"roe":21.68,"sharesOutstanding":233000000,"year":2016},{"capex":562000000,"ebitMargin":1.69,"fcf":4182000000,"fcfMargin":2.11,"grossMargin":5.38,"netDebt":5762000000,"netIncome":5183000000,"operatingCf":4744000000,"revenue":198533000000,"roc":13.24,"roe":41.13,"sharesOutstanding":223000000,"year":2017},{"capex":580000000,"ebitMargin":1.4,"fcf":3765000000,"fcfMargin":1.81,"grossMargin":4.99,"netDebt":5208000000,"netIncome":67000000,"operatingCf":4345000000,"revenue":208357000000,"roc":12.33,"roe":0.58,"sharesOutstanding":209000000,"year":2018},{"capex":557000000,"ebitMargin":1.44,"fcf":3479000000,"fcfMargin":1.62,"grossMargin":5.02,"netDebt":4614000000,"netIncome":34000000,"operatingCf":4036000000,"revenue":214319000000,"roc":13.96,"roe":0.35,"sharesOutstanding":197300000,"year":2019},{"capex":506000000,"ebitMargin":1.3,"fcf":3868000000,"fcfMargin":1.67,"grossMargin":4.93,"netDebt":5386000000,"netIncome":900000000,"operatingCf":4374000000,"revenue":231051000000,"roc":16.17,"roe":13.41,"sharesOutstanding":182000000,"year":2020},{"capex":641000000,"ebitMargin":1.47,"fcf":3901000000,"fcfMargin":1.64,"grossMargin":4.86,"netDebt":3127000000,"netIncome":-4539000000,"operatingCf":4542000000,"revenue":238228000000,"roc":16.78,"roe":-313.9,"sharesOutstanding":160600000,"year":2021},{"capex":535000000,"ebitMargin":1.03,"fcf":3899000000,"fcfMargin":1.48,"grossMargin":4.79,"netDebt":4010000000,"netIncome":1114000000,"operatingCf":4434000000,"revenue":263966000000,"roc":18.36,"roe":null,"sharesOutstanding":154100000,"year":2022},{"capex":558000000,"ebitMargin":1.61,"fcf":4601000000,"fcfMargin":1.66,"grossMargin":4.29,"netDebt":2617000000,"netIncome":3560000000,"operatingCf":5159000000,"revenue":276711000000,"roc":31,"roe":null,"sharesOutstanding":142200000,"year":2023},{"capex":687000000,"ebitMargin":1.27,"fcf":3627000000,"fcfMargin":1.17,"grossMargin":3.95,"netDebt":2807000000,"netIncome":3002000000,"operatingCf":4314000000,"revenue":308951000000,"roc":26.03,"roe":null,"sharesOutstanding":134100000,"year":2024},{"capex":859000000,"ebitMargin":1.22,"fcf":5226000000,"fcfMargin":1.46,"grossMargin":3.48,"netDebt":1699000000,"netIncome":3295000000,"operatingCf":6085000000,"revenue":359051000000,"roc":32.3,"roe":null,"sharesOutstanding":128100000,"year":2025},{"capex":745000000,"ebitMargin":1.6,"fcf":5410000000,"fcfMargin":1.34,"grossMargin":3.61,"netDebt":4639000000,"netIncome":4762000000,"operatingCf":6155000000,"revenue":403430000000,"roc":42.17,"roe":null,"sharesOutstanding":124100000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":3.37,"fcfCagr5y":4.77,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":808000000,"ebitMargin":1.15,"fcf":4313000000,"fcfMargin":1.31,"grossMargin":3.82,"netDebt":4710000000,"netIncome":2536000000,"operatingCf":5121000000,"quarter":3,"revenue":330187000000,"roc":27.83,"roe":null,"sharesOutstanding":129300000,"year":2024},{"capex":850000000,"ebitMargin":1.3,"fcf":1634000000,"fcfMargin":0.47,"grossMargin":3.71,"netDebt":8626000000,"netIncome":2826000000,"operatingCf":2484000000,"quarter":4,"revenue":344583000000,"roc":35.67,"roe":null,"sharesOutstanding":126600000,"year":2024},{"capex":859000000,"ebitMargin":1.15,"fcf":5226000000,"fcfMargin":1.46,"grossMargin":3.41,"netDebt":1699000000,"netIncome":3295000000,"operatingCf":6085000000,"quarter":1,"revenue":359051000000,"roc":30.5,"roe":null,"sharesOutstanding":125900000,"year":2025},{"capex":881000000,"ebitMargin":1.09,"fcf":5666000000,"fcfMargin":1.5,"grossMargin":3.33,"netDebt":7515000000,"netIncome":3164000000,"operatingCf":6547000000,"quarter":2,"revenue":377595000000,"roc":24.17,"roe":null,"sharesOutstanding":125500000,"year":2025},{"capex":859000000,"ebitMargin":1.25,"fcf":6008000000,"fcfMargin":1.55,"grossMargin":3.35,"netDebt":5683000000,"netIncome":4033000000,"operatingCf":6867000000,"quarter":3,"revenue":387094000000,"roc":29.93,"roe":null,"sharesOutstanding":124400000,"year":2025},{"capex":838000000,"ebitMargin":1.3,"fcf":9644000000,"fcfMargin":2.42,"grossMargin":3.37,"netDebt":5665000000,"netIncome":4340000000,"operatingCf":10482000000,"quarter":4,"revenue":397958000000,"roc":32.13,"roe":null,"sharesOutstanding":123700000,"year":2025},{"capex":745000000,"ebitMargin":1.58,"fcf":5410000000,"fcfMargin":1.34,"grossMargin":3.61,"netDebt":4639000000,"netIncome":4762000000,"operatingCf":6155000000,"quarter":1,"revenue":403430000000,"roc":41.62,"roe":null,"sharesOutstanding":122700000,"year":2026},{"capex":668000000,"ebitMargin":1.62,"fcf":6185000000,"fcfMargin":1.5,"grossMargin":3.64,"netDebt":6537000000,"netIncome":4592000000,"operatingCf":6853000000,"quarter":2,"revenue":410983000000,"roc":37.02,"roe":null,"sharesOutstanding":119200000,"year":2026}]}