{"annual":[{"capex":799000000,"ebitMargin":10.76,"fcf":1260000000,"fcfMargin":6.59,"grossMargin":25.89,"netDebt":-111000000,"netIncome":1399000000,"operatingCf":2059000000,"revenue":19110000000,"roc":18.15,"roe":18.89,"sharesOutstanding":178400000,"year":2015},{"capex":594000000,"ebitMargin":10.74,"fcf":1341000000,"fcfMargin":7.66,"grossMargin":25.46,"netDebt":701000000,"netIncome":1394000000,"operatingCf":1935000000,"revenue":17509000000,"roc":17.59,"roe":20.28,"sharesOutstanding":169300000,"year":2016},{"capex":587000000,"ebitMargin":11.43,"fcf":1690000000,"fcfMargin":8.27,"grossMargin":24.97,"netDebt":637000000,"netIncome":999000000,"operatingCf":2277000000,"revenue":20428000000,"roc":18.83,"roe":13.76,"sharesOutstanding":167300000,"year":2017},{"capex":784000000,"ebitMargin":11.72,"fcf":1594000000,"fcfMargin":6.71,"grossMargin":24.13,"netDebt":1173000000,"netIncome":2141000000,"operatingCf":2378000000,"revenue":23771000000,"roc":21.98,"roe":29.14,"sharesOutstanding":162800000,"year":2018},{"capex":775000000,"ebitMargin":11.45,"fcf":2406000000,"fcfMargin":10.21,"grossMargin":25.37,"netDebt":1739000000,"netIncome":2260000000,"operatingCf":3181000000,"revenue":23571000000,"roc":20.03,"roe":30.11,"sharesOutstanding":156100000,"year":2019},{"capex":575000000,"ebitMargin":11.45,"fcf":2147000000,"fcfMargin":10.84,"grossMargin":24.7,"netDebt":1216000000,"netIncome":1789000000,"operatingCf":2722000000,"revenue":19811000000,"roc":13.93,"roe":22.19,"sharesOutstanding":149000000,"year":2020},{"capex":786000000,"ebitMargin":11.27,"fcf":1470000000,"fcfMargin":6.12,"grossMargin":23.71,"netDebt":2021000000,"netIncome":2131000000,"operatingCf":2256000000,"revenue":24021000000,"roc":16.28,"roe":25.15,"sharesOutstanding":145900000,"year":2021},{"capex":916000000,"ebitMargin":10.43,"fcf":1046000000,"fcfMargin":3.73,"grossMargin":23.93,"netDebt":6254000000,"netIncome":2151000000,"operatingCf":1962000000,"revenue":28074000000,"roc":15.52,"roe":23.97,"sharesOutstanding":142300000,"year":2022},{"capex":1213000000,"ebitMargin":5.17,"fcf":2753000000,"fcfMargin":8.08,"grossMargin":24.22,"netDebt":5029000000,"netIncome":735000000,"operatingCf":3966000000,"revenue":34065000000,"roc":9.22,"roe":8.31,"sharesOutstanding":142700000,"year":2023},{"capex":1208000000,"ebitMargin":11,"fcf":279000000,"fcfMargin":0.82,"grossMargin":24.75,"netDebt":5927000000,"netIncome":3946000000,"operatingCf":1487000000,"revenue":34102000000,"roc":18.47,"roe":38.42,"sharesOutstanding":139100000,"year":2024},{"capex":1235000000,"ebitMargin":11.95,"fcf":2386000000,"fcfMargin":7.09,"grossMargin":25.29,"netDebt":5269000000,"netIncome":2843000000,"operatingCf":3621000000,"revenue":33670000000,"roc":16.51,"roe":23.02,"sharesOutstanding":138700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":2.96,"fcfCagr5y":5.13,"roeAvg10y":23.43,"roeAvg5y":23.77,"yearsAvailable":20},"quarterly":[{"capex":1187000000,"ebitMargin":5.28,"fcf":337000000,"fcfMargin":0.99,"grossMargin":24.58,"netDebt":6380000000,"netIncome":2097000000,"operatingCf":1524000000,"quarter":3,"revenue":34198000000,"roc":8.83,"roe":20.33,"sharesOutstanding":138100000,"year":2024},{"capex":1208000000,"ebitMargin":11,"fcf":279000000,"fcfMargin":0.82,"grossMargin":24.75,"netDebt":5927000000,"netIncome":3946000000,"operatingCf":1487000000,"quarter":4,"revenue":34102000000,"roc":18.47,"roe":38.42,"sharesOutstanding":138400000,"year":2024},{"capex":1201000000,"ebitMargin":11.69,"fcf":7000000,"fcfMargin":0.02,"grossMargin":25.25,"netDebt":6503000000,"netIncome":2777000000,"operatingCf":1208000000,"quarter":1,"revenue":33873000000,"roc":18.9,"roe":25.42,"sharesOutstanding":138300000,"year":2025},{"capex":1192000000,"ebitMargin":12.28,"fcf":1652000000,"fcfMargin":4.9,"grossMargin":25.63,"netDebt":6365000000,"netIncome":2941000000,"operatingCf":2844000000,"quarter":2,"revenue":33720000000,"roc":17.3,"roe":24.95,"sharesOutstanding":138400000,"year":2025},{"capex":1231000000,"ebitMargin":12.17,"fcf":2278000000,"fcfMargin":6.78,"grossMargin":25.61,"netDebt":5616000000,"netIncome":2668000000,"operatingCf":3509000000,"quarter":3,"revenue":33581000000,"roc":16.9,"roe":22.12,"sharesOutstanding":138600000,"year":2025},{"capex":1235000000,"ebitMargin":11.87,"fcf":2386000000,"fcfMargin":7.09,"grossMargin":25.29,"netDebt":5269000000,"netIncome":2843000000,"operatingCf":3621000000,"quarter":4,"revenue":33670000000,"roc":16.39,"roe":23.02,"sharesOutstanding":139000000,"year":2025},{"capex":1262000000,"ebitMargin":11.24,"fcf":2671000000,"fcfMargin":7.88,"grossMargin":25.39,"netDebt":5626000000,"netIncome":2673000000,"operatingCf":3933000000,"quarter":1,"revenue":33894000000,"roc":15.69,"roe":21.64,"sharesOutstanding":138800000,"year":2026},{"capex":1280000000,"ebitMargin":11.13,"fcf":3367000000,"fcfMargin":9.7,"grossMargin":25.32,"netDebt":5107000000,"netIncome":2715000000,"operatingCf":4647000000,"quarter":2,"revenue":34708000000,"roc":15.48,"roe":21.13,"sharesOutstanding":138600000,"year":2026}]}