{"annual":[{"capex":704000000,"ebitMargin":13.31,"fcf":999000000,"fcfMargin":6.59,"grossMargin":20.01,"netDebt":3473000000,"netIncome":1450000000,"operatingCf":1703000000,"revenue":15165000000,"roc":25.08,"roe":64.44,"sharesOutstanding":286640000,"year":2015},{"capex":828000000,"ebitMargin":10.39,"fcf":1113000000,"fcfMargin":6.68,"grossMargin":20.77,"netDebt":3226000000,"netIncome":1257000000,"operatingCf":1941000000,"revenue":16661000000,"roc":21.25,"roe":52.35,"sharesOutstanding":273700000,"year":2016},{"capex":698000000,"ebitMargin":12.05,"fcf":770000000,"fcfMargin":5.98,"grossMargin":19.43,"netDebt":2553000000,"netIncome":1355000000,"operatingCf":1468000000,"revenue":12884000000,"roc":17.99,"roe":41.07,"sharesOutstanding":268030000,"year":2017},{"capex":846000000,"ebitMargin":10.96,"fcf":782000000,"fcfMargin":5.42,"grossMargin":17.84,"netDebt":3777000000,"netIncome":1067000000,"operatingCf":1628000000,"revenue":14435000000,"roc":18.01,"roe":30.85,"sharesOutstanding":265220000,"year":2018},{"capex":781000000,"ebitMargin":9.96,"fcf":843000000,"fcfMargin":5.87,"grossMargin":17.45,"netDebt":4375000000,"netIncome":990000000,"operatingCf":1624000000,"revenue":14357000000,"roc":15.2,"roe":25.92,"sharesOutstanding":257390000,"year":2019},{"capex":584000000,"ebitMargin":6.41,"fcf":829000000,"fcfMargin":6.34,"grossMargin":13.88,"netDebt":1680000000,"netIncome":1804000000,"operatingCf":1413000000,"revenue":13066000000,"roc":6.21,"roe":22.82,"sharesOutstanding":270700000,"year":2020},{"capex":611000000,"ebitMargin":8.16,"fcf":611000000,"fcfMargin":3.91,"grossMargin":15.04,"netDebt":1324000000,"netIncome":590000000,"operatingCf":1222000000,"revenue":15618000000,"roc":9.23,"roe":7.07,"sharesOutstanding":271220000,"year":2021},{"capex":844000000,"ebitMargin":7.76,"fcf":419000000,"fcfMargin":2.4,"grossMargin":14.27,"netDebt":5430000000,"netIncome":594000000,"operatingCf":1263000000,"revenue":17489000000,"roc":7.97,"roe":6.73,"sharesOutstanding":271180000,"year":2022},{"capex":906000000,"ebitMargin":7.78,"fcf":990000000,"fcfMargin":4.94,"grossMargin":17.15,"netDebt":5147000000,"netIncome":2909000000,"operatingCf":1896000000,"revenue":20051000000,"roc":7.95,"roe":25.19,"sharesOutstanding":282880000,"year":2023},{"capex":830000000,"ebitMargin":9.34,"fcf":1616000000,"fcfMargin":8.2,"grossMargin":18.94,"netDebt":6779000000,"netIncome":1787000000,"operatingCf":2446000000,"revenue":19713000000,"roc":10.05,"roe":19.67,"sharesOutstanding":256660000,"year":2024},{"capex":656000000,"ebitMargin":9.28,"fcf":1529000000,"fcfMargin":7.5,"grossMargin":16.57,"netDebt":6243000000,"netIncome":165000000,"operatingCf":2185000000,"revenue":20398000000,"roc":10.3,"roe":1.79,"sharesOutstanding":220750000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":4.62,"fcfCagr5y":30.54,"roeAvg10y":23.35,"roeAvg5y":12.09,"yearsAvailable":20},"quarterly":[{"capex":867000000,"ebitMargin":9.7,"fcf":1143000000,"fcfMargin":5.79,"grossMargin":17.22,"netDebt":9033000000,"netIncome":2424000000,"operatingCf":2010000000,"quarter":3,"revenue":19725000000,"roc":10.09,"roe":27.29,"sharesOutstanding":245780000,"year":2024},{"capex":830000000,"ebitMargin":11.35,"fcf":1616000000,"fcfMargin":8.2,"grossMargin":18.78,"netDebt":6779000000,"netIncome":1787000000,"operatingCf":2446000000,"quarter":4,"revenue":19713000000,"roc":12.21,"roe":20.32,"sharesOutstanding":235460000,"year":2024},{"capex":762000000,"ebitMargin":11.74,"fcf":1713000000,"fcfMargin":8.72,"grossMargin":19.29,"netDebt":7339000000,"netIncome":1558000000,"operatingCf":2475000000,"quarter":1,"revenue":19637000000,"roc":12.59,"roe":17.39,"sharesOutstanding":230160000,"year":2025},{"capex":685000000,"ebitMargin":11.55,"fcf":1657000000,"fcfMargin":8.37,"grossMargin":19.58,"netDebt":6900000000,"netIncome":1013000000,"operatingCf":2342000000,"quarter":2,"revenue":19794000000,"roc":11.92,"roe":10.45,"sharesOutstanding":224320000,"year":2025},{"capex":655000000,"ebitMargin":7.72,"fcf":1772000000,"fcfMargin":8.79,"grossMargin":19.88,"netDebt":6530000000,"netIncome":295000000,"operatingCf":2427000000,"quarter":3,"revenue":20152000000,"roc":8.36,"roe":3.18,"sharesOutstanding":217410000,"year":2025},{"capex":656000000,"ebitMargin":5.8,"fcf":1529000000,"fcfMargin":7.5,"grossMargin":19.11,"netDebt":6243000000,"netIncome":165000000,"operatingCf":2185000000,"quarter":4,"revenue":20398000000,"roc":6.44,"roe":1.79,"sharesOutstanding":220750000,"year":2025},{"capex":678000000,"ebitMargin":5.53,"fcf":1091000000,"fcfMargin":5.28,"grossMargin":19.13,"netDebt":6713000000,"netIncome":365000000,"operatingCf":1769000000,"quarter":1,"revenue":20659000000,"roc":5.68,"roe":3.95,"sharesOutstanding":213800000,"year":2026},{"capex":588000000,"ebitMargin":5.47,"fcf":763000000,"fcfMargin":4.07,"grossMargin":19.93,"netDebt":4923000000,"netIncome":220000000,"operatingCf":1351000000,"quarter":2,"revenue":18725000000,"roc":6.82,"roe":2.51,"sharesOutstanding":212100000,"year":2026}]}