{"annual":[{"capex":256000000,"ebitMargin":4.06,"fcf":696000000,"fcfMargin":8.39,"grossMargin":36.89,"netDebt":-1463000000,"netIncome":179000000,"operatingCf":952000000,"revenue":8292000000,"roc":2.58,"roe":1.52,"sharesOutstanding":582500000,"year":2016},{"capex":256000000,"ebitMargin":5.36,"fcf":238000000,"fcfMargin":2.92,"grossMargin":38.84,"netDebt":-1740000000,"netIncome":-738000000,"operatingCf":494000000,"revenue":8139000000,"roc":3.6,"roe":-6.65,"sharesOutstanding":581400000,"year":2017},{"capex":364000000,"ebitMargin":6.65,"fcf":393000000,"fcfMargin":4.36,"grossMargin":40.45,"netDebt":-82000000,"netIncome":-1514000000,"operatingCf":757000000,"revenue":9024000000,"roc":4.6,"roe":-16.26,"sharesOutstanding":583000000,"year":2018},{"capex":572000000,"ebitMargin":7.67,"fcf":356000000,"fcfMargin":3.53,"grossMargin":37.62,"netDebt":-190000000,"netIncome":228000000,"operatingCf":928000000,"revenue":10074000000,"roc":6.25,"roe":2.49,"sharesOutstanding":587900000,"year":2019},{"capex":438000000,"ebitMargin":11.28,"fcf":342000000,"fcfMargin":3.8,"grossMargin":45.3,"netDebt":1019000000,"netIncome":-1269000000,"operatingCf":780000000,"revenue":9008000000,"roc":8.77,"roe":-16.74,"sharesOutstanding":587900000,"year":2020},{"capex":390000000,"ebitMargin":13.74,"fcf":847000000,"fcfMargin":9.05,"grossMargin":48.93,"netDebt":1364000000,"netIncome":330000000,"operatingCf":1237000000,"revenue":9358000000,"roc":9.5,"roe":4.02,"sharesOutstanding":593400000,"year":2021},{"capex":499000000,"ebitMargin":16.19,"fcf":855000000,"fcfMargin":8.23,"grossMargin":51.12,"netDebt":2333000000,"netIncome":623000000,"operatingCf":1354000000,"revenue":10385000000,"roc":12.27,"roe":7.58,"sharesOutstanding":592500000,"year":2022},{"capex":499000000,"ebitMargin":13.64,"fcf":593000000,"fcfMargin":7.4,"grossMargin":51.5,"netDebt":2374000000,"netIncome":149000000,"operatingCf":1092000000,"revenue":8012000000,"roc":7.95,"roe":1.85,"sharesOutstanding":578800000,"year":2023},{"capex":357000000,"ebitMargin":14.81,"fcf":741000000,"fcfMargin":8.98,"grossMargin":54.16,"netDebt":1231000000,"netIncome":266000000,"operatingCf":1098000000,"revenue":8252000000,"roc":8.97,"roe":3.28,"sharesOutstanding":573500000,"year":2024},{"capex":407000000,"ebitMargin":16.74,"fcf":727000000,"fcfMargin":8.6,"grossMargin":56.19,"netDebt":537000000,"netIncome":464000000,"operatingCf":1134000000,"revenue":8452000000,"roc":10.97,"roe":5.29,"sharesOutstanding":569900000,"year":2025},{"capex":426000000,"ebitMargin":11.4,"fcf":811000000,"fcfMargin":8.98,"grossMargin":56.89,"netDebt":820000000,"netIncome":573000000,"operatingCf":1237000000,"revenue":9028000000,"roc":8.05,"roe":6.72,"sharesOutstanding":558400000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":6.99,"fcfCagr5y":-0.23,"roeAvg10y":-0.84,"roeAvg5y":4.94,"yearsAvailable":17},"quarterly":[{"capex":360000000,"ebitMargin":15.29,"fcf":856000000,"fcfMargin":10.29,"grossMargin":54.83,"netDebt":2273000000,"netIncome":355000000,"operatingCf":1217000000,"quarter":3,"revenue":8317000000,"roc":9.31,"roe":4.3,"sharesOutstanding":571200000,"year":2024},{"capex":392000000,"ebitMargin":16.06,"fcf":769000000,"fcfMargin":9.13,"grossMargin":55.46,"netDebt":1172000000,"netIncome":414000000,"operatingCf":1162000000,"quarter":4,"revenue":8420000000,"roc":10.88,"roe":5.08,"sharesOutstanding":570100000,"year":2024},{"capex":393000000,"ebitMargin":16.42,"fcf":807000000,"fcfMargin":9.57,"grossMargin":55.95,"netDebt":828000000,"netIncome":487000000,"operatingCf":1201000000,"quarter":1,"revenue":8435000000,"roc":11.08,"roe":5.94,"sharesOutstanding":569500000,"year":2025},{"capex":407000000,"ebitMargin":16.74,"fcf":727000000,"fcfMargin":8.6,"grossMargin":56.19,"netDebt":537000000,"netIncome":464000000,"operatingCf":1134000000,"quarter":2,"revenue":8452000000,"roc":10.97,"roe":5.29,"sharesOutstanding":568600000,"year":2025},{"capex":393000000,"ebitMargin":15.44,"fcf":757000000,"fcfMargin":8.91,"grossMargin":55.19,"netDebt":729000000,"netIncome":457000000,"operatingCf":1150000000,"quarter":3,"revenue":8500000000,"roc":10.25,"roe":5.25,"sharesOutstanding":566900000,"year":2025},{"capex":430000000,"ebitMargin":14.3,"fcf":646000000,"fcfMargin":7.49,"grossMargin":53.94,"netDebt":1769000000,"netIncome":435000000,"operatingCf":1076000000,"quarter":4,"revenue":8624000000,"roc":9.49,"roe":4.95,"sharesOutstanding":579411765,"year":2025},{"capex":437000000,"ebitMargin":13.16,"fcf":560000000,"fcfMargin":6.36,"grossMargin":52.91,"netDebt":758000000,"netIncome":421000000,"operatingCf":997000000,"quarter":1,"revenue":8800000000,"roc":9.03,"roe":4.9,"sharesOutstanding":561500000,"year":2026},{"capex":426000000,"ebitMargin":11.4,"fcf":1068000000,"fcfMargin":11.83,"grossMargin":56.89,"netDebt":820000000,"netIncome":573000000,"operatingCf":1494000000,"quarter":2,"revenue":9028000000,"roc":8.05,"roe":6.72,"sharesOutstanding":558400000,"year":2026}]}