{"annual":[{"capex":326000000,"ebitMargin":17.01,"fcf":1772000000,"fcfMargin":9.95,"grossMargin":29.11,"netDebt":-1166000000,"netIncome":1227000000,"operatingCf":2098000000,"revenue":17814000000,"roc":17.08,"roe":8.51,"sharesOutstanding":872800000,"year":2017},{"capex":263000000,"ebitMargin":19.23,"fcf":1792000000,"fcfMargin":9.47,"grossMargin":29.44,"netDebt":-842000000,"netIncome":2734000000,"operatingCf":2055000000,"revenue":18914000000,"roc":21.06,"roe":19.65,"sharesOutstanding":872800000,"year":2018},{"capex":243000000,"ebitMargin":13.39,"fcf":1820000000,"fcfMargin":9.78,"grossMargin":29.12,"netDebt":-270000000,"netIncome":2116000000,"operatingCf":2063000000,"revenue":18608000000,"roc":13.89,"roe":15,"sharesOutstanding":866223435,"year":2019},{"capex":312000000,"ebitMargin":17.66,"fcf":1380000000,"fcfMargin":7.91,"grossMargin":29.27,"netDebt":7915000000,"netIncome":1982000000,"operatingCf":1692000000,"revenue":17456000000,"roc":15.43,"roe":31.7,"sharesOutstanding":880200000,"year":2020},{"capex":344000000,"ebitMargin":12.83,"fcf":1893000000,"fcfMargin":9.18,"grossMargin":29.01,"netDebt":7236000000,"netIncome":1664000000,"operatingCf":2237000000,"revenue":20613000000,"roc":13.53,"roe":24.59,"sharesOutstanding":890300000,"year":2021},{"capex":353000000,"ebitMargin":11.01,"fcf":1390000000,"fcfMargin":8.04,"grossMargin":24.86,"netDebt":5851000000,"netIncome":3534000000,"operatingCf":1743000000,"revenue":17288000000,"roc":9.49,"roe":45.55,"sharesOutstanding":861200000,"year":2022},{"capex":439000000,"ebitMargin":10.39,"fcf":2168000000,"fcfMargin":9.81,"grossMargin":28.88,"netDebt":4774000000,"netIncome":1440000000,"operatingCf":2607000000,"revenue":22098000000,"roc":8.89,"roe":16.6,"sharesOutstanding":853000000,"year":2023},{"capex":519000000,"ebitMargin":9.33,"fcf":44000000,"fcfMargin":0.2,"grossMargin":26.6,"netDebt":8741000000,"netIncome":5604000000,"operatingCf":563000000,"revenue":22486000000,"roc":7.11,"roe":39.8,"sharesOutstanding":911700000,"year":2024},{"capex":392000000,"ebitMargin":8.77,"fcf":1697000000,"fcfMargin":7.8,"grossMargin":25.86,"netDebt":11114000000,"netIncome":1484000000,"operatingCf":2089000000,"revenue":21747000000,"roc":6.34,"roe":10.75,"sharesOutstanding":846700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-5.71,"roeAvg10y":null,"roeAvg5y":27.46,"yearsAvailable":9},"quarterly":[{"capex":519000000,"ebitMargin":10.01,"fcf":44000000,"fcfMargin":0.2,"grossMargin":26.6,"netDebt":8876000000,"netIncome":5604000000,"operatingCf":563000000,"quarter":4,"revenue":22486000000,"roc":7.63,"roe":39.8,"sharesOutstanding":903400000,"year":2024},{"capex":480000000,"ebitMargin":10.9,"fcf":526000000,"fcfMargin":2.36,"grossMargin":27.11,"netDebt":9923000000,"netIncome":5747000000,"operatingCf":1006000000,"quarter":1,"revenue":22284000000,"roc":8.25,"roe":41.47,"sharesOutstanding":878300000,"year":2025},{"capex":453000000,"ebitMargin":11.13,"fcf":542000000,"fcfMargin":2.41,"grossMargin":27.76,"netDebt":10090000000,"netIncome":4001000000,"operatingCf":995000000,"quarter":2,"revenue":22463000000,"roc":8.15,"roe":27.21,"sharesOutstanding":866300000,"year":2025},{"capex":478000000,"ebitMargin":10.12,"fcf":1127000000,"fcfMargin":5.11,"grossMargin":27.23,"netDebt":10917000000,"netIncome":3982000000,"operatingCf":1605000000,"quarter":3,"revenue":22058000000,"roc":7.36,"roe":27.45,"sharesOutstanding":858600000,"year":2025},{"capex":392000000,"ebitMargin":8.77,"fcf":2094000000,"fcfMargin":9.63,"grossMargin":25.86,"netDebt":11114000000,"netIncome":1484000000,"operatingCf":2486000000,"quarter":4,"revenue":21747000000,"roc":6.34,"roe":10.75,"sharesOutstanding":846700000,"year":2025},{"capex":423000000,"ebitMargin":7.24,"fcf":1659000000,"fcfMargin":7.59,"grossMargin":24.8,"netDebt":11199000000,"netIncome":1310000000,"operatingCf":2082000000,"quarter":1,"revenue":21870000000,"roc":5.54,"roe":9.74,"sharesOutstanding":842800000,"year":2026},{"capex":459000000,"ebitMargin":7.05,"fcf":1901000000,"fcfMargin":8.6,"grossMargin":24.34,"netDebt":11050000000,"netIncome":1220000000,"operatingCf":2360000000,"quarter":2,"revenue":22108000000,"roc":5.54,"roe":9.28,"sharesOutstanding":839600000,"year":2026},{"capex":481000000,"ebitMargin":-5.3,"fcf":2351000000,"fcfMargin":10.32,"grossMargin":24.64,"netDebt":10522000000,"netIncome":-1801000000,"operatingCf":2832000000,"quarter":3,"revenue":22792000000,"roc":-4.9,"roe":-17.91,"sharesOutstanding":821800000,"year":2026}]}