{"annual":[{"capex":1401000000,"ebitMargin":8.22,"fcf":744000000,"fcfMargin":12.23,"grossMargin":15.28,"netDebt":3640000000,"netIncome":220000000,"operatingCf":2145000000,"revenue":6085000000,"roc":2.1,"roe":1.94,"sharesOutstanding":511627907,"year":2015},{"capex":1133000000,"ebitMargin":13.92,"fcf":1653000000,"fcfMargin":24.7,"grossMargin":19.65,"netDebt":1859000000,"netIncome":-27000000,"operatingCf":2786000000,"revenue":6693000000,"roc":4.83,"roe":-0.25,"sharesOutstanding":531355932,"year":2016},{"capex":866000000,"ebitMargin":16.83,"fcf":1258000000,"fcfMargin":17.1,"grossMargin":22.22,"netDebt":806000000,"netIncome":-114000000,"operatingCf":2124000000,"revenue":7355000000,"roc":6.43,"roe":-1.08,"sharesOutstanding":535000000,"year":2017},{"capex":1032000000,"ebitMargin":16.28,"fcf":795000000,"fcfMargin":10.95,"grossMargin":21.87,"netDebt":864000000,"netIncome":341000000,"operatingCf":1827000000,"revenue":7262000000,"roc":6.24,"roe":3.25,"sharesOutstanding":535000000,"year":2018},{"capex":1463000000,"ebitMargin":15.67,"fcf":1403000000,"fcfMargin":14.43,"grossMargin":20.8,"netDebt":4666000000,"netIncome":2805000000,"operatingCf":2866000000,"revenue":9726000000,"roc":4.05,"roe":13.1,"sharesOutstanding":737000000,"year":2019},{"capex":1302000000,"ebitMargin":25.96,"fcf":3580000000,"fcfMargin":31.36,"grossMargin":31.08,"netDebt":1162000000,"netIncome":2829000000,"operatingCf":4882000000,"revenue":11417000000,"roc":7.8,"roe":12.3,"sharesOutstanding":806000000,"year":2020},{"capex":1653000000,"ebitMargin":15.72,"fcf":2626000000,"fcfMargin":21.54,"grossMargin":19.49,"netDebt":1310000000,"netIncome":1166000000,"operatingCf":4279000000,"revenue":12190000000,"roc":5.05,"roe":5.29,"sharesOutstanding":801000000,"year":2021},{"capex":2131000000,"ebitMargin":13.57,"fcf":1089000000,"fcfMargin":9.11,"grossMargin":17.94,"netDebt":3255000000,"netIncome":-459000000,"operatingCf":3220000000,"revenue":11949000000,"roc":4.56,"roe":-2.37,"sharesOutstanding":795000000,"year":2022},{"capex":2666000000,"ebitMargin":5.52,"fcf":97000000,"fcfMargin":0.82,"grossMargin":9.94,"netDebt":6434000000,"netIncome":-2521000000,"operatingCf":2763000000,"revenue":11775000000,"roc":1.31,"roe":-8.69,"sharesOutstanding":841000000,"year":2023},{"capex":3402000000,"ebitMargin":30.97,"fcf":2961000000,"fcfMargin":15.96,"grossMargin":34.62,"netDebt":5353000000,"netIncome":3348000000,"operatingCf":6363000000,"revenue":18557000000,"roc":11.78,"roe":11.19,"sharesOutstanding":1148000000,"year":2024},{"capex":3035000000,"ebitMargin":48.63,"fcf":7299000000,"fcfMargin":32.2,"grossMargin":53.21,"netDebt":-1938000000,"netIncome":7085000000,"operatingCf":10334000000,"revenue":22669000000,"roc":21.44,"roe":20.92,"sharesOutstanding":1108000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":13.91,"fcfCagr5y":12.39,"roeAvg10y":5.36,"roeAvg5y":5.27,"yearsAvailable":20},"quarterly":[{"capex":3353000000,"ebitMargin":29.88,"fcf":2530000000,"fcfMargin":14.23,"grossMargin":33.6,"netDebt":3288000000,"netIncome":3832000000,"operatingCf":5883000000,"quarter":4,"revenue":17783000000,"roc":10.61,"roe":12.26,"sharesOutstanding":1127000000,"year":2024},{"capex":3329000000,"ebitMargin":33.5,"fcf":3809000000,"fcfMargin":20.42,"grossMargin":37.07,"netDebt":3288000000,"netIncome":5557000000,"operatingCf":7138000000,"quarter":1,"revenue":18653000000,"roc":12.47,"roe":17.78,"sharesOutstanding":1127000000,"year":2025},{"capex":3203000000,"ebitMargin":37.5,"fcf":4891000000,"fcfMargin":24.93,"grossMargin":40.9,"netDebt":1422000000,"netIncome":6765000000,"operatingCf":8094000000,"quarter":2,"revenue":19617000000,"roc":14.57,"roe":21.07,"sharesOutstanding":1112000000,"year":2025},{"capex":3053000000,"ebitMargin":41.82,"fcf":5691000000,"fcfMargin":27.9,"grossMargin":44.95,"netDebt":11000000,"netIncome":7675000000,"operatingCf":8744000000,"quarter":3,"revenue":20397000000,"roc":17.2,"roe":23.1,"sharesOutstanding":1100000000,"year":2025},{"capex":3035000000,"ebitMargin":46.85,"fcf":7299000000,"fcfMargin":33.03,"grossMargin":49.78,"netDebt":-1938000000,"netIncome":7085000000,"operatingCf":10334000000,"quarter":4,"revenue":22097000000,"roc":20.14,"roe":20.92,"sharesOutstanding":1108000000,"year":2025},{"capex":2850000000,"ebitMargin":52.88,"fcf":9238000000,"fcfMargin":37.66,"grossMargin":55.87,"netDebt":-3246000000,"netIncome":8456000000,"operatingCf":12088000000,"quarter":1,"revenue":24533000000,"roc":24.88,"roe":24.21,"sharesOutstanding":1087000000,"year":2026},{"capex":2895000000,"ebitMargin":54.33,"fcf":9733000000,"fcfMargin":38.36,"grossMargin":57.63,"netDebt":-3411000000,"netIncome":8597000000,"operatingCf":12628000000,"quarter":2,"revenue":25376000000,"roc":26.3,"roe":24.39,"sharesOutstanding":1067000000,"year":2026},{"capex":3024000000,"ebitMargin":54.98,"fcf":10074000000,"fcfMargin":38.22,"grossMargin":61.63,"netDebt":-3377000000,"netIncome":9240000000,"operatingCf":13098000000,"quarter":3,"revenue":26359000000,"roc":27.53,"roe":25.9,"sharesOutstanding":1051000000,"year":2026}]}