{"annual":[{"capex":587000000,"ebitMargin":3.99,"fcf":1093000000,"fcfMargin":9.79,"grossMargin":23.43,"netDebt":3005000000,"netIncome":248000000,"operatingCf":1680000000,"revenue":11160000000,"roc":7.41,"roe":15.57,"sharesOutstanding":302000000,"year":2016},{"capex":434000000,"ebitMargin":9.79,"fcf":1482000000,"fcfMargin":13.76,"grossMargin":29.47,"netDebt":2482000000,"netIncome":772000000,"operatingCf":1916000000,"revenue":10771000000,"roc":15.87,"roe":56.6,"sharesOutstanding":299000000,"year":2017},{"capex":366000000,"ebitMargin":14.61,"fcf":1747000000,"fcfMargin":15.62,"grossMargin":30.08,"netDebt":2966000000,"netIncome":1182000000,"operatingCf":2113000000,"revenue":11184000000,"roc":26.27,"roe":70.99,"sharesOutstanding":292000000,"year":2018},{"capex":602000000,"ebitMargin":14.31,"fcf":1159000000,"fcfMargin":11.15,"grossMargin":28.22,"netDebt":2033000000,"netIncome":2012000000,"operatingCf":1761000000,"revenue":10390000000,"roc":22.35,"roe":93.06,"sharesOutstanding":285000000,"year":2019},{"capex":585000000,"ebitMargin":12.37,"fcf":1129000000,"fcfMargin":10.74,"grossMargin":27.04,"netDebt":2516000000,"netIncome":1004000000,"operatingCf":1714000000,"revenue":10509000000,"roc":20.94,"roe":56.18,"sharesOutstanding":265000000,"year":2020},{"capex":498000000,"ebitMargin":13.97,"fcf":1128000000,"fcfMargin":10.56,"grossMargin":27.31,"netDebt":3984000000,"netIncome":1314000000,"operatingCf":1626000000,"revenue":10681000000,"roc":25.93,"roe":208.24,"sharesOutstanding":245000000,"year":2021},{"capex":381000000,"ebitMargin":16.77,"fcf":1276000000,"fcfMargin":10.94,"grossMargin":29.75,"netDebt":5081000000,"netIncome":1649000000,"operatingCf":1657000000,"revenue":11661000000,"roc":36.28,"roe":1512.84,"sharesOutstanding":224000000,"year":2022},{"capex":316000000,"ebitMargin":-4.63,"fcf":626000000,"fcfMargin":8.48,"grossMargin":19.2,"netDebt":5049000000,"netIncome":-529000000,"operatingCf":942000000,"revenue":7384000000,"roc":-6.89,"roe":null,"sharesOutstanding":207000000,"year":2023},{"capex":254000000,"ebitMargin":6.9,"fcf":664000000,"fcfMargin":10.14,"grossMargin":23.45,"netDebt":4316000000,"netIncome":335000000,"operatingCf":918000000,"revenue":6551000000,"roc":9.74,"roe":null,"sharesOutstanding":212000000,"year":2024},{"capex":265000000,"ebitMargin":20.78,"fcf":818000000,"fcfMargin":8.99,"grossMargin":35.18,"netDebt":4104000000,"netIncome":1469000000,"operatingCf":1083000000,"revenue":9097000000,"roc":35.16,"roe":null,"sharesOutstanding":217000000,"year":2025},{"capex":569000000,"ebitMargin":33.57,"fcf":3105000000,"fcfMargin":25.46,"grossMargin":45.58,"netDebt":2154000000,"netIncome":3184000000,"operatingCf":3674000000,"revenue":12195000000,"roc":61.21,"roe":146.93,"sharesOutstanding":229000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":0.75,"fcfCagr5y":14.82,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":253000000,"ebitMargin":16.78,"fcf":685000000,"fcfMargin":8.53,"grossMargin":31.75,"netDebt":4441000000,"netIncome":1179000000,"operatingCf":938000000,"quarter":4,"revenue":8035000000,"roc":27.01,"roe":null,"sharesOutstanding":217000000,"year":2024},{"capex":236000000,"ebitMargin":19.16,"fcf":773000000,"fcfMargin":9.05,"grossMargin":33.79,"netDebt":4332000000,"netIncome":1494000000,"operatingCf":1009000000,"quarter":1,"revenue":8540000000,"roc":31.75,"roe":null,"sharesOutstanding":216000000,"year":2025},{"capex":265000000,"ebitMargin":20.78,"fcf":818000000,"fcfMargin":8.99,"grossMargin":35.18,"netDebt":4104000000,"netIncome":1469000000,"operatingCf":1083000000,"quarter":2,"revenue":9097000000,"roc":35.16,"roe":null,"sharesOutstanding":218000000,"year":2025},{"capex":302000000,"ebitMargin":22.95,"fcf":1218000000,"fcfMargin":12.74,"grossMargin":36.86,"netDebt":3882000000,"netIncome":1713000000,"operatingCf":1520000000,"quarter":3,"revenue":9558000000,"roc":50.73,"roe":null,"sharesOutstanding":226000000,"year":2025},{"capex":347000000,"ebitMargin":25.37,"fcf":1686000000,"fcfMargin":16.76,"grossMargin":38.65,"netDebt":3758000000,"netIncome":1970000000,"operatingCf":2022000000,"quarter":4,"revenue":10058000000,"roc":51.59,"roe":429.19,"sharesOutstanding":227000000,"year":2025},{"capex":465000000,"ebitMargin":28.33,"fcf":2423000000,"fcfMargin":22.01,"grossMargin":41.54,"netDebt":3032000000,"netIncome":2378000000,"operatingCf":2877000000,"quarter":1,"revenue":11010000000,"roc":55.19,"roe":217.17,"sharesOutstanding":229000000,"year":2026},{"capex":569000000,"ebitMargin":33.57,"fcf":3116000000,"fcfMargin":25.55,"grossMargin":45.58,"netDebt":2154000000,"netIncome":3184000000,"operatingCf":3674000000,"quarter":2,"revenue":12195000000,"roc":61.21,"roe":146.93,"sharesOutstanding":229000000,"year":2026},{"capex":675000000,"ebitMargin":39.5,"fcf":4168000000,"fcfMargin":30.21,"grossMargin":50.35,"netDebt":1093000000,"netIncome":4396000000,"operatingCf":4832000000,"quarter":3,"revenue":13799000000,"roc":74.08,"roe":127.31,"sharesOutstanding":232000000,"year":2026}]}