{"annual":[{"capex":2143000000,"ebitMargin":20.77,"fcf":1095000000,"fcfMargin":5.52,"grossMargin":32.28,"netDebt":1595000000,"netIncome":2181000000,"operatingCf":3238000000,"revenue":19820000000,"roc":29.6,"roe":29.64,"sharesOutstanding":669000000,"year":2015},{"capex":2147000000,"ebitMargin":17.24,"fcf":2146000000,"fcfMargin":10.51,"grossMargin":30.48,"netDebt":1707000000,"netIncome":2244000000,"operatingCf":4293000000,"revenue":20425000000,"roc":21.42,"roe":26.58,"sharesOutstanding":633000000,"year":2016},{"capex":2249000000,"ebitMargin":16.09,"fcf":1680000000,"fcfMargin":7.94,"grossMargin":29.54,"netDebt":2173000000,"netIncome":3488000000,"operatingCf":3929000000,"revenue":21171000000,"roc":18.71,"roe":33.44,"sharesOutstanding":603000000,"year":2017},{"capex":1976000000,"ebitMargin":14.6,"fcf":2917000000,"fcfMargin":13.28,"grossMargin":27.58,"netDebt":1523000000,"netIncome":2465000000,"operatingCf":4893000000,"revenue":21965000000,"roc":17.48,"roe":25.02,"sharesOutstanding":574000000,"year":2018},{"capex":1027000000,"ebitMargin":13.18,"fcf":2960000000,"fcfMargin":13.2,"grossMargin":26.68,"netDebt":1448000000,"netIncome":2300000000,"operatingCf":3987000000,"revenue":22428000000,"roc":17.45,"roe":23.39,"sharesOutstanding":539000000,"year":2019},{"capex":515000000,"ebitMargin":-42.18,"fcf":-1642000000,"fcfMargin":-18.15,"grossMargin":-20.89,"netDebt":1136000000,"netIncome":-3074000000,"operatingCf":-1127000000,"revenue":9048000000,"roc":-14.09,"roe":-34.63,"sharesOutstanding":565000000,"year":2020},{"capex":511000000,"ebitMargin":10.9,"fcf":1811000000,"fcfMargin":11.47,"grossMargin":26.06,"netDebt":-199000000,"netIncome":977000000,"operatingCf":2322000000,"revenue":15790000000,"roc":6.34,"roe":9.38,"sharesOutstanding":609000000,"year":2021},{"capex":3946000000,"ebitMargin":4.27,"fcf":-156000000,"fcfMargin":-0.66,"grossMargin":19.95,"netDebt":-19000000,"netIncome":539000000,"operatingCf":3790000000,"revenue":23814000000,"roc":4.07,"roe":5.04,"sharesOutstanding":642000000,"year":2022},{"capex":3520000000,"ebitMargin":0.86,"fcf":-356000000,"fcfMargin":-1.36,"grossMargin":16.19,"netDebt":-88000000,"netIncome":465000000,"operatingCf":3164000000,"revenue":26091000000,"roc":0.92,"roe":4.42,"sharesOutstanding":640000000,"year":2023},{"capex":2080000000,"ebitMargin":1.17,"fcf":-1618000000,"fcfMargin":-5.89,"grossMargin":16.22,"netDebt":549000000,"netIncome":465000000,"operatingCf":462000000,"revenue":27483000000,"roc":1.49,"roe":4.49,"sharesOutstanding":643000000,"year":2024},{"capex":2673000000,"ebitMargin":1.53,"fcf":-831000000,"fcfMargin":-2.96,"grossMargin":17.44,"netDebt":3150000000,"netIncome":441000000,"operatingCf":1842000000,"revenue":28063000000,"roc":2.36,"roe":5.53,"sharesOutstanding":558000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":10.27,"roeAvg5y":5.77,"yearsAvailable":20},"quarterly":[{"capex":2079000000,"ebitMargin":1.17,"fcf":-1617000000,"fcfMargin":-5.88,"grossMargin":16.23,"netDebt":549000000,"netIncome":464000000,"operatingCf":462000000,"quarter":4,"revenue":27483000000,"roc":1.49,"roe":4.48,"sharesOutstanding":641000000,"year":2024},{"capex":1988000000,"ebitMargin":1.78,"fcf":-562000000,"fcfMargin":-2.04,"grossMargin":17.05,"netDebt":-139000000,"netIncome":546000000,"operatingCf":1426000000,"quarter":1,"revenue":27582000000,"roc":2.54,"roe":5.83,"sharesOutstanding":584000000,"year":2025},{"capex":2123000000,"ebitMargin":1.16,"fcf":-273000000,"fcfMargin":-0.99,"grossMargin":16.64,"netDebt":1866000000,"netIncome":392000000,"operatingCf":1850000000,"quarter":2,"revenue":27472000000,"roc":1.78,"roe":4.9,"sharesOutstanding":541000000,"year":2025},{"capex":2274000000,"ebitMargin":1.14,"fcf":-250000000,"fcfMargin":-0.91,"grossMargin":16.74,"netDebt":2356000000,"netIncome":379000000,"operatingCf":2024000000,"quarter":3,"revenue":27551000000,"roc":1.82,"roe":4.87,"sharesOutstanding":526000000,"year":2025},{"capex":2673000000,"ebitMargin":1.53,"fcf":-830000000,"fcfMargin":-2.96,"grossMargin":17.44,"netDebt":3150000000,"netIncome":441000000,"operatingCf":1843000000,"quarter":4,"revenue":28063000000,"roc":2.36,"roe":5.53,"sharesOutstanding":521000000,"year":2025},{"capex":2802000000,"ebitMargin":3.4,"fcf":-401000000,"fcfMargin":-1.39,"grossMargin":16.46,"netDebt":3518000000,"netIncome":817000000,"operatingCf":2401000000,"quarter":1,"revenue":28884000000,"roc":5.81,"roe":11.88,"sharesOutstanding":503000000,"year":2026},{"capex":2985000000,"ebitMargin":3.46,"fcf":-621000000,"fcfMargin":-2.06,"grossMargin":61.02,"netDebt":3098000000,"netIncome":837000000,"operatingCf":2364000000,"quarter":2,"revenue":30073000000,"roc":6.18,"roe":11.82,"sharesOutstanding":498000000,"year":2026},{"capex":3313000000,"ebitMargin":4.39,"fcf":-725000000,"fcfMargin":-2.3,"grossMargin":55.7,"netDebt":3247000000,"netIncome":1053000000,"operatingCf":2588000000,"quarter":3,"revenue":31546000000,"roc":8.24,"roe":14.37,"sharesOutstanding":494000000,"year":2026}]}