{"annual":[{"capex":2766000000,"ebitMargin":27.45,"fcf":3131000000,"fcfMargin":29.47,"grossMargin":89.05,"netDebt":27397000000,"netIncome":2084000000,"operatingCf":3131000000,"revenue":10625000000,"roc":6.14,"roe":7.63,"sharesOutstanding":757765000,"year":2015},{"capex":2757000000,"ebitMargin":30.33,"fcf":3115000000,"fcfMargin":27,"grossMargin":88.59,"netDebt":20841000000,"netIncome":2426000000,"operatingCf":3115000000,"revenue":11538000000,"roc":6.93,"roe":8.12,"sharesOutstanding":814916000,"year":2016},{"capex":363000000,"ebitMargin":27.36,"fcf":4635000000,"fcfMargin":38.13,"grossMargin":88.6,"netDebt":25873000000,"netIncome":2394000000,"operatingCf":4635000000,"revenue":12156000000,"roc":6.24,"roe":8.07,"sharesOutstanding":810977000,"year":2017},{"capex":363000000,"ebitMargin":31.24,"fcf":3986000000,"fcfMargin":30.67,"grossMargin":84.58,"netDebt":25043000000,"netIncome":3237000000,"operatingCf":4349000000,"revenue":12996000000,"roc":7.53,"roe":10.75,"sharesOutstanding":783484000,"year":2018},{"capex":656000000,"ebitMargin":27.41,"fcf":2176000000,"fcfMargin":14.84,"grossMargin":81.51,"netDebt":39810000000,"netIncome":3224000000,"operatingCf":1520000000,"revenue":14664000000,"roc":3.33,"roe":4.86,"sharesOutstanding":815204000,"year":2019},{"capex":815000000,"ebitMargin":22.41,"fcf":6622000000,"fcfMargin":27.11,"grossMargin":83.39,"netDebt":26436000000,"netIncome":4482000000,"operatingCf":7437000000,"revenue":24427000000,"roc":4.47,"roe":6.33,"sharesOutstanding":1358289000,"year":2020},{"capex":442000000,"ebitMargin":34.66,"fcf":7450000000,"fcfMargin":32.3,"grossMargin":100.2,"netDebt":20592000000,"netIncome":6440000000,"operatingCf":7892000000,"revenue":23064000000,"roc":6.67,"roe":9.3,"sharesOutstanding":1349378000,"year":2021},{"capex":564000000,"ebitMargin":31.53,"fcf":10517000000,"fcfMargin":47.17,"grossMargin":86.1,"netDebt":43653000000,"netIncome":6260000000,"operatingCf":11081000000,"revenue":22294000000,"roc":5.86,"roe":10.34,"sharesOutstanding":1338462000,"year":2022},{"capex":17000000,"ebitMargin":-2.55,"fcf":8631000000,"fcfMargin":28.82,"grossMargin":59.81,"netDebt":31891000000,"netIncome":-1091000000,"operatingCf":8631000000,"revenue":29950000000,"roc":-0.66,"roe":-1.85,"sharesOutstanding":1331963000,"year":2023},{"capex":0,"ebitMargin":-2.48,"fcf":2164000000,"fcfMargin":8.92,"grossMargin":47.04,"netDebt":22497000000,"netIncome":4818000000,"operatingCf":2164000000,"revenue":24253000000,"roc":-0.53,"roe":7.57,"sharesOutstanding":1331087000,"year":2024},{"capex":0,"ebitMargin":20.86,"fcf":5739000000,"fcfMargin":18.85,"grossMargin":62.21,"netDebt":33425000000,"netIncome":5307000000,"operatingCf":5739000000,"revenue":30438000000,"roc":5.32,"roe":8.14,"sharesOutstanding":1285078000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.37,"fcfCagr5y":-12.39,"roeAvg10y":7.16,"roeAvg5y":6.7,"yearsAvailable":20},"quarterly":[{"capex":95045000,"ebitMargin":-2.48,"fcf":2164000000,"fcfMargin":8.92,"grossMargin":47.04,"netDebt":22497000000,"netIncome":4818000000,"operatingCf":2164000000,"quarter":4,"revenue":24253000000,"roc":-0.53,"roe":7.57,"sharesOutstanding":1333701000,"year":2024},{"capex":95045000,"ebitMargin":-1.8,"fcf":3900000000,"fcfMargin":16.25,"grossMargin":48.04,"netDebt":13589000000,"netIncome":4882000000,"operatingCf":3900000000,"quarter":1,"revenue":24003000000,"roc":-0.4,"roe":7.55,"sharesOutstanding":1324339000,"year":2025},{"capex":95045000,"ebitMargin":20.75,"fcf":3969000000,"fcfMargin":13.05,"grossMargin":59.72,"netDebt":19607000000,"netIncome":5219000000,"operatingCf":3969000000,"quarter":2,"revenue":30418000000,"roc":5.21,"roe":8.05,"sharesOutstanding":1305005000,"year":2025},{"capex":0,"ebitMargin":20.83,"fcf":3932000000,"fcfMargin":12.92,"grossMargin":60.08,"netDebt":34253000000,"netIncome":5229000000,"operatingCf":3932000000,"quarter":3,"revenue":30427000000,"roc":5.3,"roe":7.97,"sharesOutstanding":1305005000,"year":2025},{"capex":0,"ebitMargin":20.86,"fcf":5739000000,"fcfMargin":18.85,"grossMargin":62.21,"netDebt":33425000000,"netIncome":5307000000,"operatingCf":5739000000,"quarter":4,"revenue":30438000000,"roc":5.32,"roe":8.14,"sharesOutstanding":1285078000,"year":2025},{"capex":0,"ebitMargin":21.35,"fcf":5672000000,"fcfMargin":18.62,"grossMargin":62.92,"netDebt":32866000000,"netIncome":5527000000,"operatingCf":5672000000,"quarter":1,"revenue":30466000000,"roc":5.54,"roe":8.61,"sharesOutstanding":1266572000,"year":2026},{"capex":55376000,"ebitMargin":22.3,"fcf":5797000000,"fcfMargin":18.99,"grossMargin":64.02,"netDebt":65154000000,"netIncome":5840000000,"operatingCf":5797000000,"quarter":2,"revenue":30523000000,"roc":1.29,"roe":9.11,"sharesOutstanding":1239040000,"year":2026},{"capex":null,"ebitMargin":20.71,"fcf":null,"fcfMargin":null,"grossMargin":65.26,"netDebt":61558000000,"netIncome":5187000000,"operatingCf":null,"quarter":3,"revenue":28793000000,"roc":1.1,"roe":8.44,"sharesOutstanding":1226342000,"year":2026}]}