{"annual":[{"capex":709852000,"ebitMargin":1.72,"fcf":962229000,"fcfMargin":14.43,"grossMargin":75.18,"netDebt":890137000,"netIncome":-47426000,"operatingCf":1672081000,"revenue":6667216000,"roc":1.61,"roe":-0.95,"sharesOutstanding":661647000,"year":2016},{"capex":463958000,"ebitMargin":2.6,"fcf":1698240000,"fcfMargin":20.24,"grossMargin":73.92,"netDebt":1102997000,"netIncome":323000000,"operatingCf":2162198000,"revenue":8391984000,"roc":2.11,"roe":4.31,"sharesOutstanding":700217000,"year":2017},{"capex":534027000,"ebitMargin":2.25,"fcf":2203938000,"fcfMargin":21.03,"grossMargin":73.54,"netDebt":-44024000,"netIncome":127478000,"operatingCf":2737965000,"revenue":10480012000,"roc":2.17,"roe":1.36,"sharesOutstanding":734598000,"year":2018},{"capex":595000000,"ebitMargin":4.03,"fcf":2803000000,"fcfMargin":21.1,"grossMargin":74.02,"netDebt":507000000,"netIncome":1110000000,"operatingCf":3398000000,"revenue":13282000000,"roc":2.75,"roe":7.11,"sharesOutstanding":775000000,"year":2019},{"capex":643000000,"ebitMargin":1.18,"fcf":3688000000,"fcfMargin":21.57,"grossMargin":75.23,"netDebt":1723000000,"netIncome":126000000,"operatingCf":4331000000,"revenue":17098000000,"roc":0.5,"roe":0.37,"sharesOutstanding":850000000,"year":2020},{"capex":710000000,"ebitMargin":2.14,"fcf":4091000000,"fcfMargin":19.25,"grossMargin":74.41,"netDebt":86000000,"netIncome":4072000000,"operatingCf":4801000000,"revenue":21252000000,"roc":0.94,"roe":9.81,"sharesOutstanding":930000000,"year":2021},{"capex":717000000,"ebitMargin":7.03,"fcf":5283000000,"fcfMargin":19.94,"grossMargin":73.48,"netDebt":8517000000,"netIncome":1444000000,"operatingCf":6000000000,"revenue":26492000000,"roc":2.54,"roe":2.48,"sharesOutstanding":974000000,"year":2022},{"capex":798000000,"ebitMargin":9.33,"fcf":6313000000,"fcfMargin":20.14,"grossMargin":73.34,"netDebt":7072000000,"netIncome":208000000,"operatingCf":7111000000,"revenue":31352000000,"roc":4.01,"roe":0.36,"sharesOutstanding":997000000,"year":2023},{"capex":736000000,"ebitMargin":14.38,"fcf":9498000000,"fcfMargin":27.25,"grossMargin":75.5,"netDebt":4116000000,"netIncome":4136000000,"operatingCf":10234000000,"revenue":34857000000,"roc":6.85,"roe":6.93,"sharesOutstanding":984000000,"year":2024},{"capex":658000000,"ebitMargin":19.01,"fcf":12434000000,"fcfMargin":32.81,"grossMargin":77.19,"netDebt":2544000000,"netIncome":6197000000,"operatingCf":13092000000,"revenue":37895000000,"roc":9.61,"roe":10.13,"sharesOutstanding":974000000,"year":2025},{"capex":594000000,"ebitMargin":21.47,"fcf":14402000000,"fcfMargin":34.68,"grossMargin":77.68,"netDebt":9849000000,"netIncome":7457000000,"operatingCf":14996000000,"revenue":41525000000,"roc":11.86,"roe":12.61,"sharesOutstanding":956000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":28.58,"fcfCagr5y":32.31,"roeAvg10y":5.55,"roeAvg5y":6.5,"yearsAvailable":20},"quarterly":[{"capex":651000000,"ebitMargin":18.84,"fcf":11874000000,"fcfMargin":31.93,"grossMargin":76.94,"netDebt":3427000000,"netIncome":5935000000,"operatingCf":12525000000,"quarter":4,"revenue":37189000000,"roc":9.73,"roe":10.14,"sharesOutstanding":975000000,"year":2024},{"capex":658000000,"ebitMargin":19.01,"fcf":12434000000,"fcfMargin":32.81,"grossMargin":77.19,"netDebt":2544000000,"netIncome":6197000000,"operatingCf":13092000000,"quarter":1,"revenue":37895000000,"roc":9.61,"roe":10.13,"sharesOutstanding":974000000,"year":2025},{"capex":674000000,"ebitMargin":19.27,"fcf":12647000000,"fcfMargin":32.77,"grossMargin":77.34,"netDebt":441000000,"netIncome":6205000000,"operatingCf":13321000000,"quarter":2,"revenue":38591000000,"roc":10,"roe":10.23,"sharesOutstanding":970000000,"year":2025},{"capex":672000000,"ebitMargin":20.22,"fcf":12497000000,"fcfMargin":31.64,"grossMargin":77.65,"netDebt":872000000,"netIncome":6663000000,"operatingCf":13169000000,"quarter":3,"revenue":39502000000,"roc":10.64,"roe":10.86,"sharesOutstanding":962000000,"year":2025},{"capex":607000000,"ebitMargin":20.54,"fcf":12895000000,"fcfMargin":31.98,"grossMargin":77.73,"netDebt":2161000000,"netIncome":7222000000,"operatingCf":13502000000,"quarter":4,"revenue":40317000000,"roc":11.23,"roe":12.03,"sharesOutstanding":962000000,"year":2025},{"capex":594000000,"ebitMargin":21.46,"fcf":14402000000,"fcfMargin":34.68,"grossMargin":77.68,"netDebt":9849000000,"netIncome":7457000000,"operatingCf":14996000000,"quarter":1,"revenue":41525000000,"roc":11.85,"roe":12.61,"sharesOutstanding":940000000,"year":2026},{"capex":560000000,"ebitMargin":21.94,"fcf":14661000000,"fcfMargin":34.23,"grossMargin":77.64,"netDebt":32949000000,"netIncome":8023000000,"operatingCf":15221000000,"quarter":2,"revenue":42829000000,"roc":11.87,"roe":23.44,"sharesOutstanding":871000000,"year":2026},{"capex":596000000,"ebitMargin":21.39,"fcf":15154000000,"fcfMargin":34.49,"grossMargin":77.28,"netDebt":33433000000,"netIncome":9662000000,"operatingCf":15750000000,"quarter":3,"revenue":43938000000,"roc":11.28,"roe":25.18,"sharesOutstanding":821000000,"year":2026}]}