{"annual":[{"capex":584000000,"ebitMargin":3.59,"fcf":1399000000,"fcfMargin":10.77,"grossMargin":26.44,"netDebt":8843000000,"netIncome":242000000,"operatingCf":1983000000,"revenue":12994000000,"roc":1.8,"roe":2.17,"sharesOutstanding":242000000,"year":2016},{"capex":557000000,"ebitMargin":10.23,"fcf":2880000000,"fcfMargin":15.08,"grossMargin":31.8,"netDebt":6797000000,"netIncome":397000000,"operatingCf":3437000000,"revenue":19093000000,"roc":7.66,"roe":3.48,"sharesOutstanding":296000000,"year":2017},{"capex":809000000,"ebitMargin":17.52,"fcf":3396000000,"fcfMargin":16.45,"grossMargin":37.32,"netDebt":6167000000,"netIncome":675000000,"operatingCf":4205000000,"revenue":20647000000,"roc":14.6,"roe":5.85,"sharesOutstanding":307000000,"year":2018},{"capex":757000000,"ebitMargin":0.53,"fcf":790000000,"fcfMargin":4.77,"grossMargin":22.64,"netDebt":7067000000,"netIncome":-754000000,"operatingCf":1547000000,"revenue":16569000000,"roc":0.39,"roe":-7.56,"sharesOutstanding":292000000,"year":2019},{"capex":647000000,"ebitMargin":2,"fcf":177000000,"fcfMargin":1.06,"grossMargin":22.59,"netDebt":6527000000,"netIncome":-250000000,"operatingCf":824000000,"revenue":16736000000,"roc":1.58,"roe":-2.62,"sharesOutstanding":298000000,"year":2020},{"capex":1003000000,"ebitMargin":7.21,"fcf":895000000,"fcfMargin":5.29,"grossMargin":26.72,"netDebt":5355000000,"netIncome":821000000,"operatingCf":1898000000,"revenue":16922000000,"roc":5.74,"roe":7.66,"sharesOutstanding":309000000,"year":2021},{"capex":1107000000,"ebitMargin":12.72,"fcf":773000000,"fcfMargin":4.11,"grossMargin":31.26,"netDebt":4695000000,"netIncome":1546000000,"operatingCf":1880000000,"revenue":18793000000,"roc":11.02,"roe":12.65,"sharesOutstanding":316000000,"year":2022},{"capex":807000000,"ebitMargin":-8.76,"fcf":-1215000000,"fcfMargin":-19.42,"grossMargin":22.24,"netDebt":6451000000,"netIncome":-1684000000,"operatingCf":-408000000,"revenue":6255000000,"roc":-2.87,"roe":-15.36,"sharesOutstanding":318000000,"year":2023},{"capex":487000000,"ebitMargin":-6.38,"fcf":-781000000,"fcfMargin":-12.36,"grossMargin":28.07,"netDebt":6273000000,"netIncome":-798000000,"operatingCf":-294000000,"revenue":6317000000,"roc":-2.23,"roe":-7.38,"sharesOutstanding":326000000,"year":2024},{"capex":407000000,"ebitMargin":24.52,"fcf":1284000000,"fcfMargin":13.49,"grossMargin":38.78,"netDebt":2967000000,"netIncome":1861000000,"operatingCf":1691000000,"revenue":9520000000,"roc":27.19,"roe":35.04,"sharesOutstanding":359000000,"year":2025},{"capex":418000000,"ebitMargin":34.47,"fcf":3511000000,"fcfMargin":27.18,"grossMargin":48.85,"netDebt":-527000000,"netIncome":9424000000,"operatingCf":3929000000,"revenue":12919000000,"roc":46.28,"roe":106.32,"sharesOutstanding":383000000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-7.78,"fcfCagr5y":106.93,"roeAvg10y":13.81,"roeAvg5y":26.25,"yearsAvailable":20},"quarterly":[{"capex":425000000,"ebitMargin":17.32,"fcf":436000000,"fcfMargin":4.25,"grossMargin":36.89,"netDebt":5647000000,"netIncome":1253000000,"operatingCf":861000000,"quarter":4,"revenue":10253000000,"roc":8.56,"roe":10.34,"sharesOutstanding":357000000,"year":2024},{"capex":457000000,"ebitMargin":22.62,"fcf":854000000,"fcfMargin":7.91,"grossMargin":38.68,"netDebt":4232000000,"netIncome":1650000000,"operatingCf":1311000000,"quarter":1,"revenue":10795000000,"roc":21.83,"roe":31.87,"sharesOutstanding":358000000,"year":2025},{"capex":412000000,"ebitMargin":23.1,"fcf":1279000000,"fcfMargin":11.22,"grossMargin":37.74,"netDebt":2967000000,"netIncome":1868000000,"operatingCf":1691000000,"quarter":2,"revenue":11396000000,"roc":30.66,"roe":35.17,"sharesOutstanding":362000000,"year":2025},{"capex":389000000,"ebitMargin":25.7,"fcf":1940000000,"fcfMargin":16.16,"grossMargin":39.34,"netDebt":2996000000,"netIncome":2557000000,"operatingCf":2329000000,"quarter":3,"revenue":12002000000,"roc":33.57,"roe":43.43,"sharesOutstanding":376000000,"year":2025},{"capex":365000000,"ebitMargin":29.77,"fcf":2306000000,"fcfMargin":21.48,"grossMargin":42.72,"netDebt":2680000000,"netIncome":3805000000,"operatingCf":2671000000,"quarter":4,"revenue":10734000000,"roc":30.62,"roe":51.84,"sharesOutstanding":376000000,"year":2025},{"capex":381000000,"ebitMargin":30.78,"fcf":2905000000,"fcfMargin":24.67,"grossMargin":45.43,"netDebt":-326000000,"netIncome":6486000000,"operatingCf":3286000000,"quarter":1,"revenue":11777000000,"roc":34.83,"roe":67,"sharesOutstanding":376000000,"year":2026},{"capex":418000000,"ebitMargin":34.89,"fcf":3511000000,"fcfMargin":27.18,"grossMargin":48.85,"netDebt":-527000000,"netIncome":9424000000,"operatingCf":3929000000,"quarter":2,"revenue":12919000000,"roc":46.86,"roe":106.32,"sharesOutstanding":376000000,"year":2026},{"capex":572000000,"ebitMargin":39.79,"fcf":4289000000,"fcfMargin":29.62,"grossMargin":52.6,"netDebt":-525000000,"netIncome":10021000000,"operatingCf":4861000000,"quarter":3,"revenue":14482000000,"roc":56.79,"roe":107.2,"sharesOutstanding":384000000,"year":2026}]}