{"annual":[{"capex":1135000000,"ebitMargin":6.64,"fcf":465000000,"fcfMargin":1.25,"grossMargin":17.38,"netDebt":6013000000,"netIncome":1563000000,"operatingCf":1600000000,"revenue":37179000000,"roc":12.88,"roe":15.06,"sharesOutstanding":679000000,"year":2015},{"capex":1249000000,"ebitMargin":7.07,"fcf":646000000,"fcfMargin":3.1,"grossMargin":27.24,"netDebt":12180000000,"netIncome":-868000000,"operatingCf":1895000000,"revenue":20837000000,"roc":3.14,"roe":-3.43,"sharesOutstanding":672600000,"year":2016},{"capex":760000000,"ebitMargin":10.45,"fcf":-748000000,"fcfMargin":-2.48,"grossMargin":30.85,"netDebt":13229000000,"netIncome":1611000000,"operatingCf":12000000,"revenue":30172000000,"roc":7.87,"roe":7.88,"sharesOutstanding":679000000,"year":2017},{"capex":645000000,"ebitMargin":8.23,"fcf":1871000000,"fcfMargin":8,"grossMargin":32.8,"netDebt":10739000000,"netIncome":2162000000,"operatingCf":2516000000,"revenue":23400000000,"roc":5.13,"roe":10.22,"sharesOutstanding":679000000,"year":2018},{"capex":586000000,"ebitMargin":6.02,"fcf":616000000,"fcfMargin":2.57,"grossMargin":32.13,"netDebt":4398000000,"netIncome":474000000,"operatingCf":1202000000,"revenue":23968000000,"roc":4.34,"roe":2.4,"sharesOutstanding":874300000,"year":2019},{"capex":443000000,"ebitMargin":7.86,"fcf":2036000000,"fcfMargin":9.12,"grossMargin":33.23,"netDebt":5868000000,"netIncome":631000000,"operatingCf":2479000000,"revenue":22317000000,"roc":5.39,"roe":3.62,"sharesOutstanding":753600000,"year":2020},{"capex":552000000,"ebitMargin":11.69,"fcf":1935000000,"fcfMargin":8.18,"grossMargin":34.02,"netDebt":6404000000,"netIncome":1637000000,"operatingCf":2487000000,"revenue":23668000000,"roc":8.44,"roe":9.32,"sharesOutstanding":721100000,"year":2021},{"capex":592000000,"ebitMargin":9.75,"fcf":1394000000,"fcfMargin":6.75,"grossMargin":34.36,"netDebt":6929000000,"netIncome":1532000000,"operatingCf":1986000000,"revenue":20637000000,"roc":6.51,"roe":9.42,"sharesOutstanding":679000000,"year":2022},{"capex":539000000,"ebitMargin":10.91,"fcf":1682000000,"fcfMargin":7.53,"grossMargin":35.04,"netDebt":7996000000,"netIncome":1849000000,"operatingCf":2221000000,"revenue":22331000000,"roc":7.82,"roe":11.18,"sharesOutstanding":679000000,"year":2023},{"capex":494000000,"ebitMargin":10.55,"fcf":1604000000,"fcfMargin":6.99,"grossMargin":35.21,"netDebt":8887000000,"netIncome":1705000000,"operatingCf":2098000000,"revenue":22952000000,"roc":7.88,"roe":10.59,"sharesOutstanding":676000000,"year":2024},{"capex":434000000,"ebitMargin":11.99,"fcf":965000000,"fcfMargin":4.09,"grossMargin":36.41,"netDebt":10811000000,"netIncome":3291000000,"operatingCf":1399000000,"revenue":23596000000,"roc":10.47,"roe":25.46,"sharesOutstanding":654100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":36.01,"fcfCagr5y":-7.46,"roeAvg10y":8.66,"roeAvg5y":13.19,"yearsAvailable":20},"quarterly":[{"capex":469000000,"ebitMargin":10.54,"fcf":1629000000,"fcfMargin":7.1,"grossMargin":35.21,"netDebt":8887000000,"netIncome":1705000000,"operatingCf":2098000000,"quarter":3,"revenue":22952000000,"roc":7.87,"roe":10.59,"sharesOutstanding":668100000,"year":2024},{"capex":503000000,"ebitMargin":10.76,"fcf":2088000000,"fcfMargin":9.01,"grossMargin":35.48,"netDebt":8756000000,"netIncome":1750000000,"operatingCf":2591000000,"quarter":4,"revenue":23169000000,"roc":8.04,"roe":11.01,"sharesOutstanding":676000000,"year":2024},{"capex":469000000,"ebitMargin":14.1,"fcf":2924000000,"fcfMargin":12.58,"grossMargin":35.99,"netDebt":9191000000,"netIncome":2505000000,"operatingCf":3393000000,"quarter":1,"revenue":23248000000,"roc":10.73,"roe":15.85,"sharesOutstanding":661000000,"year":2025},{"capex":474000000,"ebitMargin":12.36,"fcf":2893000000,"fcfMargin":12.36,"grossMargin":36.33,"netDebt":9562000000,"netIncome":2231000000,"operatingCf":3367000000,"quarter":2,"revenue":23402000000,"roc":9.32,"roe":14.09,"sharesOutstanding":657400000,"year":2025},{"capex":434000000,"ebitMargin":11.99,"fcf":965000000,"fcfMargin":4.09,"grossMargin":36.41,"netDebt":9501000000,"netIncome":3291000000,"operatingCf":1399000000,"quarter":3,"revenue":23596000000,"roc":10.47,"roe":25.46,"sharesOutstanding":633400000,"year":2025},{"capex":398000000,"ebitMargin":13.16,"fcf":1298000000,"fcfMargin":5.42,"grossMargin":36.47,"netDebt":8585000000,"netIncome":3396000000,"operatingCf":1763000000,"quarter":4,"revenue":23967000000,"roc":11.48,"roe":25.72,"sharesOutstanding":633400000,"year":2025},{"capex":372000000,"ebitMargin":13.57,"fcf":1397000000,"fcfMargin":5.72,"grossMargin":36.56,"netDebt":8825000000,"netIncome":3531000000,"operatingCf":1836000000,"quarter":1,"revenue":24433000000,"roc":11.95,"roe":26.12,"sharesOutstanding":613000000,"year":2026},{"capex":373000000,"ebitMargin":13.9,"fcf":1997000000,"fcfMargin":7.99,"grossMargin":36.65,"netDebt":8834000000,"netIncome":3579000000,"operatingCf":2437000000,"quarter":2,"revenue":24995000000,"roc":12.64,"roe":26.55,"sharesOutstanding":613000000,"year":2026}]}