{"annual":[{"capex":290000000,"ebitMargin":16.74,"fcf":1719000000,"fcfMargin":18.13,"grossMargin":40.88,"netDebt":5482000000,"netIncome":1385000000,"operatingCf":2009000000,"revenue":9480000000,"roc":11.3,"roe":22.47,"sharesOutstanding":283800000,"year":2015},{"capex":222000000,"ebitMargin":19.25,"fcf":2104000000,"fcfMargin":22.36,"grossMargin":41.4,"netDebt":5915000000,"netIncome":1396000000,"operatingCf":2326000000,"revenue":9409000000,"roc":12.83,"roe":25.23,"sharesOutstanding":270300000,"year":2016},{"capex":183000000,"ebitMargin":10.65,"fcf":551000000,"fcfMargin":5.51,"grossMargin":39.96,"netDebt":5363000000,"netIncome":1226000000,"operatingCf":734000000,"revenue":9998000000,"roc":7.99,"roe":26.38,"sharesOutstanding":260700000,"year":2017},{"capex":240000000,"ebitMargin":14.34,"fcf":1446000000,"fcfMargin":13.43,"grossMargin":43.33,"netDebt":5757000000,"netIncome":1134000000,"operatingCf":1686000000,"revenue":10770000000,"roc":11.76,"roe":26.88,"sharesOutstanding":247000000,"year":2018},{"capex":225000000,"ebitMargin":19.69,"fcf":1610000000,"fcfMargin":14.62,"grossMargin":45.03,"netDebt":7779000000,"netIncome":1532000000,"operatingCf":1835000000,"revenue":11013000000,"roc":15.68,"roe":44.42,"sharesOutstanding":240600000,"year":2019},{"capex":141000000,"ebitMargin":25.13,"fcf":2642000000,"fcfMargin":23.87,"grossMargin":46.64,"netDebt":8041000000,"netIncome":1969000000,"operatingCf":2783000000,"revenue":11066000000,"roc":18.94,"roe":54.95,"sharesOutstanding":233100000,"year":2020},{"capex":137000000,"ebitMargin":17.14,"fcf":2045000000,"fcfMargin":16.77,"grossMargin":44.74,"netDebt":9879000000,"netIncome":1255000000,"operatingCf":2182000000,"revenue":12193000000,"roc":16.26,"roe":108.38,"sharesOutstanding":226100000,"year":2021},{"capex":196000000,"ebitMargin":29.4,"fcf":3023000000,"fcfMargin":24.22,"grossMargin":48.1,"netDebt":10987000000,"netIncome":2589000000,"operatingCf":3219000000,"revenue":12479000000,"roc":29.59,"roe":null,"sharesOutstanding":213200000,"year":2022},{"capex":252000000,"ebitMargin":28.3,"fcf":3183000000,"fcfMargin":23.8,"grossMargin":48.4,"netDebt":11254000000,"netIncome":2564000000,"operatingCf":3435000000,"revenue":13376000000,"roc":30.75,"roe":null,"sharesOutstanding":205000000,"year":2023},{"capex":218000000,"ebitMargin":24.43,"fcf":2817000000,"fcfMargin":17.94,"grossMargin":47.24,"netDebt":16807000000,"netIncome":2654000000,"operatingCf":3035000000,"revenue":15698000000,"roc":14.77,"roe":41.28,"sharesOutstanding":212500000,"year":2024},{"capex":263000000,"ebitMargin":25.28,"fcf":3218000000,"fcfMargin":18.73,"grossMargin":47.7,"netDebt":15336000000,"netIncome":3695000000,"operatingCf":3481000000,"revenue":17181000000,"roc":15.76,"roe":38.7,"sharesOutstanding":216500000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.77,"fcfCagr5y":6.14,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":218000000,"ebitMargin":24.43,"fcf":2817000000,"fcfMargin":17.94,"grossMargin":47.24,"netDebt":16807000000,"netIncome":2654000000,"operatingCf":3035000000,"quarter":4,"revenue":15698000000,"roc":14.77,"roe":43.36,"sharesOutstanding":218300000,"year":2024},{"capex":226000000,"ebitMargin":23.42,"fcf":2640000000,"fcfMargin":16.14,"grossMargin":47.12,"netDebt":17546000000,"netIncome":2548000000,"operatingCf":2866000000,"quarter":1,"revenue":16357000000,"roc":14.2,"roe":36.38,"sharesOutstanding":217900000,"year":2025},{"capex":237000000,"ebitMargin":24.08,"fcf":2912000000,"fcfMargin":17.38,"grossMargin":47,"netDebt":17170000000,"netIncome":2603000000,"operatingCf":3149000000,"quarter":2,"revenue":16752000000,"roc":14.98,"roe":33.19,"sharesOutstanding":217300000,"year":2025},{"capex":244000000,"ebitMargin":24.82,"fcf":3040000000,"fcfMargin":17.85,"grossMargin":47.22,"netDebt":16531000000,"netIncome":2718000000,"operatingCf":3284000000,"quarter":3,"revenue":17028000000,"roc":15.93,"roe":34.24,"sharesOutstanding":216700000,"year":2025},{"capex":263000000,"ebitMargin":26.03,"fcf":3218000000,"fcfMargin":18.73,"grossMargin":55.9,"netDebt":15336000000,"netIncome":3695000000,"operatingCf":3481000000,"quarter":4,"revenue":17181000000,"roc":16.23,"roe":39.51,"sharesOutstanding":216500000,"year":2025},{"capex":274000000,"ebitMargin":27.56,"fcf":3497000000,"fcfMargin":20,"grossMargin":65.98,"netDebt":14296000000,"netIncome":3942000000,"operatingCf":3771000000,"quarter":1,"revenue":17486000000,"roc":17.92,"roe":40.09,"sharesOutstanding":215400000,"year":2026},{"capex":283000000,"ebitMargin":27.21,"fcf":3248000000,"fcfMargin":18.48,"grossMargin":83.12,"netDebt":14812000000,"netIncome":3914000000,"operatingCf":3531000000,"quarter":2,"revenue":17577000000,"roc":18.31,"roe":40.51,"sharesOutstanding":214600000,"year":2026},{"capex":308000000,"ebitMargin":27.01,"fcf":3266000000,"fcfMargin":18.47,"grossMargin":83.13,"netDebt":26755000000,"netIncome":3932000000,"operatingCf":3574000000,"quarter":3,"revenue":17681000000,"roc":11.95,"roe":38.93,"sharesOutstanding":213000000,"year":2026}]}