{"annual":[{"capex":1618000000,"ebitMargin":7.24,"fcf":3993000000,"fcfMargin":4.55,"grossMargin":8.05,"netDebt":3221000000,"netIncome":3990000000,"operatingCf":5611000000,"revenue":87804000000,"roc":17.11,"roe":19.44,"sharesOutstanding":500000000,"year":2015},{"capex":1278000000,"ebitMargin":4.72,"fcf":3542000000,"fcfMargin":4.68,"grossMargin":5.74,"netDebt":3185000000,"netIncome":2289000000,"operatingCf":4820000000,"revenue":75659000000,"roc":9.44,"roe":11.43,"sharesOutstanding":464000000,"year":2016},{"capex":1379000000,"ebitMargin":3.83,"fcf":4103000000,"fcfMargin":4.37,"grossMargin":4.78,"netDebt":3022000000,"netIncome":4065000000,"operatingCf":5482000000,"revenue":93980000000,"roc":9.21,"roe":18.48,"sharesOutstanding":444000000,"year":2017},{"capex":2072000000,"ebitMargin":3.91,"fcf":2299000000,"fcfMargin":1.96,"grossMargin":4.74,"netDebt":6127000000,"netIncome":3122000000,"operatingCf":4371000000,"revenue":117033000000,"roc":11.59,"roe":14.41,"sharesOutstanding":428000000,"year":2018},{"capex":1997000000,"ebitMargin":3.54,"fcf":-1682000000,"fcfMargin":-1.55,"grossMargin":4.36,"netDebt":8379000000,"netIncome":2422000000,"operatingCf":315000000,"revenue":108324000000,"roc":9.42,"roe":11.11,"sharesOutstanding":413000000,"year":2019},{"capex":1788000000,"ebitMargin":-2.43,"fcf":-770000000,"fcfMargin":-1.19,"grossMargin":-1.21,"netDebt":12534000000,"netIncome":-1426000000,"operatingCf":1018000000,"revenue":64912000000,"roc":-3.72,"roe":-7.58,"sharesOutstanding":407000000,"year":2020},{"capex":1665000000,"ebitMargin":1.87,"fcf":-1226000000,"fcfMargin":-1.08,"grossMargin":2.7,"netDebt":-2202000000,"netIncome":930000000,"operatingCf":439000000,"revenue":113977000000,"roc":5.19,"roe":4.69,"sharesOutstanding":407000000,"year":2021},{"capex":1681000000,"ebitMargin":8.9,"fcf":-1020000000,"fcfMargin":-0.58,"grossMargin":9.5,"netDebt":-1296000000,"netIncome":11528000000,"operatingCf":661000000,"revenue":176383000000,"roc":36.05,"roe":45.26,"sharesOutstanding":396000000,"year":2022},{"capex":911000000,"ebitMargin":8.19,"fcf":8318000000,"fcfMargin":5.75,"grossMargin":8.9,"netDebt":7213000000,"netIncome":8835000000,"operatingCf":9229000000,"revenue":144766000000,"roc":25.64,"roe":33.53,"sharesOutstanding":353000000,"year":2023},{"capex":907000000,"ebitMargin":2.89,"fcf":5776000000,"fcfMargin":4.45,"grossMargin":3.66,"netDebt":6883000000,"netIncome":2770000000,"operatingCf":6683000000,"revenue":129881000000,"roc":8.41,"roe":11.3,"sharesOutstanding":322000000,"year":2024},{"capex":796000000,"ebitMargin":3.51,"fcf":5030000000,"fcfMargin":4.1,"grossMargin":4.38,"netDebt":7015000000,"netIncome":2348000000,"operatingCf":5826000000,"revenue":122687000000,"roc":9.83,"roe":9.9,"sharesOutstanding":309000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.41,"fcfCagr5y":null,"roeAvg10y":15.25,"roeAvg5y":20.94,"yearsAvailable":20},"quarterly":[{"capex":907000000,"ebitMargin":2.89,"fcf":5776000000,"fcfMargin":4.45,"grossMargin":3.66,"netDebt":6883000000,"netIncome":2770000000,"operatingCf":6683000000,"quarter":4,"revenue":129881000000,"roc":8.41,"roe":11.3,"sharesOutstanding":316000000,"year":2024},{"capex":956000000,"ebitMargin":0.92,"fcf":4833000000,"fcfMargin":3.76,"grossMargin":2.56,"netDebt":6220000000,"netIncome":930000000,"operatingCf":5789000000,"quarter":1,"revenue":128380000000,"roc":2.67,"roe":3.96,"sharesOutstanding":314000000,"year":2025},{"capex":912000000,"ebitMargin":0.77,"fcf":3341000000,"fcfMargin":2.7,"grossMargin":2.49,"netDebt":6110000000,"netIncome":764000000,"operatingCf":4253000000,"quarter":2,"revenue":123779000000,"roc":2.13,"roe":3.17,"sharesOutstanding":312000000,"year":2025},{"capex":879000000,"ebitMargin":1.59,"fcf":3960000000,"fcfMargin":3.22,"grossMargin":3.34,"netDebt":5817000000,"netIncome":1495000000,"operatingCf":4839000000,"quarter":3,"revenue":123071000000,"roc":4.45,"roe":6.29,"sharesOutstanding":309000000,"year":2025},{"capex":796000000,"ebitMargin":2.56,"fcf":5030000000,"fcfMargin":4.05,"grossMargin":5.44,"netDebt":7015000000,"netIncome":2348000000,"operatingCf":5826000000,"quarter":4,"revenue":124045000000,"roc":7.25,"roe":9.9,"sharesOutstanding":303000000,"year":2025},{"capex":712000000,"ebitMargin":4.61,"fcf":5552000000,"fcfMargin":4.4,"grossMargin":7.24,"netDebt":5758000000,"netIncome":4206000000,"operatingCf":6264000000,"quarter":1,"revenue":126168000000,"roc":13.06,"roe":17.62,"sharesOutstanding":298000000,"year":2026},{"capex":788000000,"ebitMargin":7.53,"fcf":10120000000,"fcfMargin":7.61,"grossMargin":11.33,"netDebt":3475000000,"netIncome":7212000000,"operatingCf":10908000000,"quarter":2,"revenue":132928000000,"roc":21.8,"roe":28.85,"sharesOutstanding":294000000,"year":2026},{"capex":null,"ebitMargin":11.97,"fcf":null,"fcfMargin":null,"grossMargin":15.46,"netDebt":25585000000,"netIncome":12945000000,"operatingCf":null,"quarter":3,"revenue":146858000000,"roc":null,"roe":41.65,"sharesOutstanding":285000000,"year":2026}]}