{"annual":[{"capex":409000000,"ebitMargin":7.98,"fcf":985000000,"fcfMargin":8.74,"grossMargin":93.59,"netDebt":9844000000,"netIncome":1404000000,"operatingCf":1394000000,"revenue":11272000000,"roc":3.87,"roe":23.46,"sharesOutstanding":329666337,"year":2015},{"capex":453000000,"ebitMargin":13.2,"fcf":897000000,"fcfMargin":13.64,"grossMargin":25.67,"netDebt":5554000000,"netIncome":338000000,"operatingCf":1350000000,"revenue":6576000000,"roc":3.69,"roe":5.73,"sharesOutstanding":330032673,"year":2016},{"capex":208000000,"ebitMargin":33.25,"fcf":716000000,"fcfMargin":21.03,"grossMargin":57.67,"netDebt":6032000000,"netIncome":1084000000,"operatingCf":924000000,"revenue":3404000000,"roc":9.56,"roe":52.32,"sharesOutstanding":327000000,"year":2017},{"capex":159000000,"ebitMargin":16.08,"fcf":1096000000,"fcfMargin":12.31,"grossMargin":25.28,"netDebt":6879000000,"netIncome":764000000,"operatingCf":1255000000,"revenue":8906000000,"roc":12.58,"roe":138.66,"sharesOutstanding":305000000,"year":2018},{"capex":205000000,"ebitMargin":17.53,"fcf":1179000000,"fcfMargin":12.47,"grossMargin":25.76,"netDebt":8625000000,"netIncome":881000000,"operatingCf":1384000000,"revenue":9452000000,"roc":13.71,"roe":null,"sharesOutstanding":290000000,"year":2019},{"capex":92000000,"ebitMargin":-9.71,"fcf":616000000,"fcfMargin":14.3,"grossMargin":13.54,"netDebt":8410000000,"netIncome":-715000000,"operatingCf":708000000,"revenue":4307000000,"roc":-2.92,"roe":null,"sharesOutstanding":279000000,"year":2020},{"capex":79000000,"ebitMargin":17.45,"fcf":30000000,"fcfMargin":0.52,"grossMargin":28.59,"netDebt":8349000000,"netIncome":410000000,"operatingCf":109000000,"revenue":5788000000,"roc":8.13,"roe":null,"sharesOutstanding":281000000,"year":2021},{"capex":102000000,"ebitMargin":23.87,"fcf":1579000000,"fcfMargin":18,"grossMargin":30.75,"netDebt":8482000000,"netIncome":1255000000,"operatingCf":1681000000,"revenue":8773000000,"roc":17.25,"roe":null,"sharesOutstanding":277000000,"year":2022},{"capex":247000000,"ebitMargin":21.74,"fcf":1699000000,"fcfMargin":16.6,"grossMargin":28.63,"netDebt":9320000000,"netIncome":1141000000,"operatingCf":1946000000,"revenue":10235000000,"roc":19.05,"roe":null,"sharesOutstanding":264000000,"year":2023},{"capex":198000000,"ebitMargin":21.21,"fcf":1815000000,"fcfMargin":16.24,"grossMargin":27.41,"netDebt":10702000000,"netIncome":1535000000,"operatingCf":2013000000,"revenue":11174000000,"roc":20.05,"roe":null,"sharesOutstanding":247500000,"year":2024},{"capex":185000000,"ebitMargin":22.37,"fcf":1944000000,"fcfMargin":16.15,"grossMargin":41.15,"netDebt":12175000000,"netIncome":1457000000,"operatingCf":2129000000,"revenue":12039000000,"roc":21.95,"roe":null,"sharesOutstanding":238000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.72,"fcfCagr5y":34.87,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":189000000,"ebitMargin":20.74,"fcf":1707000000,"fcfMargin":15.52,"grossMargin":27.34,"netDebt":10382000000,"netIncome":1177000000,"operatingCf":1896000000,"quarter":3,"revenue":11000000000,"roc":18.7,"roe":null,"sharesOutstanding":249000000,"year":2024},{"capex":167000000,"ebitMargin":21.21,"fcf":1846000000,"fcfMargin":16.52,"grossMargin":27.41,"netDebt":10702000000,"netIncome":1535000000,"operatingCf":2013000000,"quarter":4,"revenue":11174000000,"roc":20.05,"roe":null,"sharesOutstanding":246000000,"year":2024},{"capex":173000000,"ebitMargin":21.01,"fcf":1946000000,"fcfMargin":17.23,"grossMargin":27.12,"netDebt":11149000000,"netIncome":1570000000,"operatingCf":2119000000,"quarter":1,"revenue":11296000000,"roc":21.17,"roe":null,"sharesOutstanding":243000000,"year":2025},{"capex":158000000,"ebitMargin":21.13,"fcf":2198000000,"fcfMargin":19.14,"grossMargin":27.09,"netDebt":11322000000,"netIncome":1589000000,"operatingCf":2356000000,"quarter":2,"revenue":11482000000,"roc":21.43,"roe":null,"sharesOutstanding":239000000,"year":2025},{"capex":161000000,"ebitMargin":21.99,"fcf":2347000000,"fcfMargin":20,"grossMargin":27.81,"netDebt":11294000000,"netIncome":1665000000,"operatingCf":2508000000,"quarter":3,"revenue":11735000000,"roc":21.6,"roe":null,"sharesOutstanding":240000000,"year":2025},{"capex":165000000,"ebitMargin":22.37,"fcf":1964000000,"fcfMargin":16.31,"grossMargin":41.15,"netDebt":12175000000,"netIncome":1457000000,"operatingCf":2129000000,"quarter":4,"revenue":12039000000,"roc":21.95,"roe":null,"sharesOutstanding":238000000,"year":2025},{"capex":134000000,"ebitMargin":23.08,"fcf":2161000000,"fcfMargin":17.6,"grossMargin":44.29,"netDebt":12439000000,"netIncome":1542000000,"operatingCf":2295000000,"quarter":1,"revenue":12281000000,"roc":23.97,"roe":null,"sharesOutstanding":232000000,"year":2026},{"capex":120000000,"ebitMargin":23.35,"fcf":2007000000,"fcfMargin":16.08,"grossMargin":44.06,"netDebt":13014000000,"netIncome":1584000000,"operatingCf":2109000000,"quarter":2,"revenue":12485000000,"roc":24.6,"roe":null,"sharesOutstanding":229000000,"year":2026}]}