{"annual":[{"capex":479000000,"ebitMargin":12.28,"fcf":585000000,"fcfMargin":11.15,"grossMargin":20.83,"netDebt":4390000000,"netIncome":506000000,"operatingCf":1064000000,"revenue":5246000000,"roc":5.55,"roe":10.39,"sharesOutstanding":519618000,"year":2015},{"capex":520000000,"ebitMargin":12.91,"fcf":215000000,"fcfMargin":3.38,"grossMargin":21.76,"netDebt":6445000000,"netIncome":1027000000,"operatingCf":735000000,"revenue":6365000000,"roc":4.56,"roe":11.19,"sharesOutstanding":722401000,"year":2016},{"capex":419000000,"ebitMargin":15.72,"fcf":782000000,"fcfMargin":10.87,"grossMargin":26.38,"netDebt":5679000000,"netIncome":582000000,"operatingCf":1201000000,"revenue":7196000000,"roc":6.69,"roe":6.54,"sharesOutstanding":756666000,"year":2017},{"capex":427000000,"ebitMargin":18.65,"fcf":685000000,"fcfMargin":9.16,"grossMargin":25.2,"netDebt":6312000000,"netIncome":748000000,"operatingCf":1112000000,"revenue":7476000000,"roc":9.11,"roe":8.27,"sharesOutstanding":756827000,"year":2018},{"capex":384000000,"ebitMargin":9.93,"fcf":582000000,"fcfMargin":8.88,"grossMargin":17.42,"netDebt":6271000000,"netIncome":-76000000,"operatingCf":966000000,"revenue":6554000000,"roc":4.23,"roe":-0.93,"sharesOutstanding":745897000,"year":2019},{"capex":706000000,"ebitMargin":22.7,"fcf":823000000,"fcfMargin":10.93,"grossMargin":27.68,"netDebt":5006000000,"netIncome":797000000,"operatingCf":1529000000,"revenue":7532000000,"roc":11.13,"roe":9.13,"sharesOutstanding":747899000,"year":2020},{"capex":590000000,"ebitMargin":35.71,"fcf":2569000000,"fcfMargin":25.18,"grossMargin":40.17,"netDebt":3220000000,"netIncome":2607000000,"operatingCf":3159000000,"revenue":10201000000,"roc":21.82,"roe":24.21,"sharesOutstanding":750983000,"year":2021},{"capex":763000000,"ebitMargin":30.24,"fcf":2069000000,"fcfMargin":20.32,"grossMargin":35.55,"netDebt":3494000000,"netIncome":1880000000,"operatingCf":2832000000,"revenue":10184000000,"roc":19.74,"roe":17.49,"sharesOutstanding":742953000,"year":2022},{"capex":680000000,"ebitMargin":15.45,"fcf":753000000,"fcfMargin":9.81,"grossMargin":21.92,"netDebt":3924000000,"netIncome":839000000,"operatingCf":1433000000,"revenue":7674000000,"roc":7.32,"roe":8.2,"sharesOutstanding":732222000,"year":2023},{"capex":667000000,"ebitMargin":9.62,"fcf":341000000,"fcfMargin":4.79,"grossMargin":18.43,"netDebt":4421000000,"netIncome":396000000,"operatingCf":1008000000,"revenue":7124000000,"roc":4.4,"roe":4.07,"sharesOutstanding":728957000,"year":2024},{"capex":474000000,"ebitMargin":6.73,"fcf":88000000,"fcfMargin":1.27,"grossMargin":7.47,"netDebt":5108000000,"netIncome":324000000,"operatingCf":562000000,"revenue":6905000000,"roc":3.03,"roe":3.44,"sharesOutstanding":721833000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":-3.58,"fcfCagr5y":-39.96,"roeAvg10y":9.16,"roeAvg5y":11.48,"yearsAvailable":20},"quarterly":[{"capex":761000000,"ebitMargin":11.43,"fcf":317000000,"fcfMargin":4.41,"grossMargin":18.79,"netDebt":4219000000,"netIncome":534000000,"operatingCf":1078000000,"quarter":3,"revenue":7190000000,"roc":5.24,"roe":5.38,"sharesOutstanding":728180000,"year":2024},{"capex":667000000,"ebitMargin":9.62,"fcf":341000000,"fcfMargin":4.79,"grossMargin":18.43,"netDebt":4421000000,"netIncome":396000000,"operatingCf":1008000000,"quarter":4,"revenue":7124000000,"roc":4.4,"roe":4.07,"sharesOutstanding":727776000,"year":2024},{"capex":685000000,"ebitMargin":9.42,"fcf":269000000,"fcfMargin":3.79,"grossMargin":18.23,"netDebt":4629000000,"netIncome":365000000,"operatingCf":954000000,"quarter":1,"revenue":7091000000,"roc":4.27,"roe":3.78,"sharesOutstanding":726566000,"year":2025},{"capex":649000000,"ebitMargin":8.19,"fcf":269000000,"fcfMargin":3.82,"grossMargin":17.25,"netDebt":4599000000,"netIncome":279000000,"operatingCf":918000000,"quarter":2,"revenue":7036000000,"roc":3.9,"roe":2.93,"sharesOutstanding":723927000,"year":2025},{"capex":1056000000,"ebitMargin":8.72,"fcf":-162000000,"fcfMargin":-2.27,"grossMargin":17.09,"netDebt":5093000000,"netIncome":331000000,"operatingCf":894000000,"quarter":3,"revenue":7121000000,"roc":4.04,"roe":3.51,"sharesOutstanding":722012000,"year":2025},{"capex":943000000,"ebitMargin":6.69,"fcf":-381000000,"fcfMargin":-5.48,"grossMargin":13.59,"netDebt":5108000000,"netIncome":324000000,"operatingCf":562000000,"quarter":4,"revenue":6954000000,"roc":3.03,"roe":3.44,"sharesOutstanding":721833000,"year":2025},{"capex":958000000,"ebitMargin":7.7,"fcf":-414000000,"fcfMargin":-5.98,"grossMargin":13.41,"netDebt":5150000000,"netIncome":397000000,"operatingCf":544000000,"quarter":1,"revenue":6918000000,"roc":3.47,"roe":4.21,"sharesOutstanding":721671000,"year":2026},{"capex":989000000,"ebitMargin":8.38,"fcf":-442000000,"fcfMargin":-6.4,"grossMargin":13.24,"netDebt":4898000000,"netIncome":472000000,"operatingCf":547000000,"quarter":2,"revenue":6901000000,"roc":3.7,"roe":4.99,"sharesOutstanding":721901000,"year":2026}]}