{"annual":[{"capex":525300000,"ebitMargin":14.3,"fcf":1263400000,"fcfMargin":11.22,"grossMargin":80.63,"netDebt":1328000000,"netIncome":1114600000,"operatingCf":1789000000,"revenue":11262300000,"roc":24.61,"roe":31.2,"sharesOutstanding":376600000,"year":2016},{"capex":504000000,"ebitMargin":14.41,"fcf":1296000000,"fcfMargin":10.96,"grossMargin":79.39,"netDebt":2436000000,"netIncome":1249000000,"operatingCf":1790000000,"revenue":11824000000,"roc":19.49,"roe":28.49,"sharesOutstanding":373000000,"year":2017},{"capex":629000000,"ebitMargin":15.02,"fcf":1944000000,"fcfMargin":14.21,"grossMargin":79.22,"netDebt":1363000000,"netIncome":1108000000,"operatingCf":2562000000,"revenue":13683000000,"roc":22.2,"roe":23.63,"sharesOutstanding":375700000,"year":2018},{"capex":744000000,"ebitMargin":15.56,"fcf":1773000000,"fcfMargin":11.93,"grossMargin":77.21,"netDebt":425000000,"netIncome":1785000000,"operatingCf":2517000000,"revenue":14863000000,"roc":27.05,"roe":40.7,"sharesOutstanding":370400000,"year":2019},{"capex":623000000,"ebitMargin":4.24,"fcf":1657000000,"fcfMargin":11.59,"grossMargin":75.15,"netDebt":3767000000,"netIncome":684000000,"operatingCf":2280000000,"revenue":14294000000,"roc":4.81,"roe":17.38,"sharesOutstanding":366900000,"year":2020},{"capex":637000000,"ebitMargin":16.15,"fcf":2994000000,"fcfMargin":18.46,"grossMargin":76.36,"netDebt":3141000000,"netIncome":2870000000,"operatingCf":3631000000,"revenue":16215000000,"roc":15.7,"roe":47.38,"sharesOutstanding":368200000,"year":2021},{"capex":1040000000,"ebitMargin":17.87,"fcf":2000000000,"fcfMargin":11.28,"grossMargin":75.73,"netDebt":3688000000,"netIncome":2390000000,"operatingCf":3040000000,"revenue":17737000000,"roc":21,"roe":42.75,"sharesOutstanding":364900000,"year":2022},{"capex":3289000000,"ebitMargin":9.48,"fcf":-1558000000,"fcfMargin":-9.79,"grossMargin":71.31,"netDebt":6140000000,"netIncome":1006000000,"operatingCf":1731000000,"revenue":15910000000,"roc":8.79,"roe":18.01,"sharesOutstanding":360900000,"year":2023},{"capex":919000000,"ebitMargin":6.21,"fcf":1441000000,"fcfMargin":9.23,"grossMargin":71.66,"netDebt":6431000000,"netIncome":390000000,"operatingCf":2360000000,"revenue":15608000000,"roc":6.07,"roe":7.34,"sharesOutstanding":360800000,"year":2024},{"capex":602000000,"ebitMargin":7.96,"fcf":670000000,"fcfMargin":4.68,"grossMargin":73.97,"netDebt":6546000000,"netIncome":-1133000000,"operatingCf":1272000000,"revenue":14326000000,"roc":7.89,"roe":-29.31,"sharesOutstanding":360100000,"year":2025},{"capex":457000000,"ebitMargin":11.14,"fcf":1316000000,"fcfMargin":8.74,"grossMargin":75.5,"netDebt":5748000000,"netIncome":182000000,"operatingCf":1773000000,"revenue":15049000000,"roc":12.39,"roe":4.78,"sharesOutstanding":364800000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-3.36,"fcfCagr5y":-0.09,"roeAvg10y":20.12,"roeAvg5y":8.71,"yearsAvailable":20},"quarterly":[{"capex":765000000,"ebitMargin":4.86,"fcf":1333000000,"fcfMargin":8.63,"grossMargin":72.29,"netDebt":7660000000,"netIncome":203000000,"operatingCf":2098000000,"quarter":3,"revenue":15451000000,"roc":4.74,"roe":3.99,"sharesOutstanding":359600000,"year":2024},{"capex":665000000,"ebitMargin":-2.66,"fcf":1145000000,"fcfMargin":7.54,"grossMargin":73.08,"netDebt":6797000000,"netIncome":-700000000,"operatingCf":1810000000,"quarter":4,"revenue":15176000000,"roc":-2.74,"roe":-16.79,"sharesOutstanding":360000000,"year":2024},{"capex":612000000,"ebitMargin":-4.25,"fcf":948000000,"fcfMargin":6.41,"grossMargin":73.85,"netDebt":6751000000,"netIncome":-871000000,"operatingCf":1560000000,"quarter":1,"revenue":14786000000,"roc":-4.21,"roe":-20.05,"sharesOutstanding":361400000,"year":2025},{"capex":602000000,"ebitMargin":-1.77,"fcf":670000000,"fcfMargin":4.68,"grossMargin":73.97,"netDebt":6546000000,"netIncome":-1133000000,"operatingCf":1272000000,"quarter":2,"revenue":14326000000,"roc":-1.76,"roe":-29.31,"sharesOutstanding":360700000,"year":2025},{"capex":557000000,"ebitMargin":0.87,"fcf":1045000000,"fcfMargin":7.23,"grossMargin":74.19,"netDebt":7203000000,"netIncome":-930000000,"operatingCf":1602000000,"quarter":3,"revenue":14446000000,"roc":0.88,"roe":-23.91,"sharesOutstanding":363300000,"year":2025},{"capex":533000000,"ebitMargin":8.95,"fcf":1137000000,"fcfMargin":7.75,"grossMargin":74.34,"netDebt":6308000000,"netIncome":-178000000,"operatingCf":1670000000,"quarter":4,"revenue":14671000000,"roc":9.14,"roe":-4.42,"sharesOutstanding":364800000,"year":2025},{"capex":513000000,"ebitMargin":10.54,"fcf":1285000000,"fcfMargin":8.66,"grossMargin":74.71,"netDebt":6174000000,"netIncome":-248000000,"operatingCf":1798000000,"quarter":1,"revenue":14833000000,"roc":11.37,"roe":-6.21,"sharesOutstanding":365400000,"year":2026},{"capex":457000000,"ebitMargin":11.14,"fcf":1316000000,"fcfMargin":8.74,"grossMargin":75.5,"netDebt":5748000000,"netIncome":182000000,"operatingCf":1773000000,"quarter":2,"revenue":15049000000,"roc":12.39,"roe":4.78,"sharesOutstanding":363100000,"year":2026}]}