{"annual":[{"capex":148000000,"ebitMargin":16.27,"fcf":706000000,"fcfMargin":18.17,"grossMargin":39,"netDebt":4735000000,"netIncome":334000000,"operatingCf":854000000,"revenue":3885000000,"roc":5.82,"roe":9.83,"sharesOutstanding":106800000,"year":2015},{"capex":152000000,"ebitMargin":17.61,"fcf":772000000,"fcfMargin":12.88,"grossMargin":36.05,"netDebt":4030000000,"netIncome":324000000,"operatingCf":924000000,"revenue":5992000000,"roc":10.52,"roe":10.6,"sharesOutstanding":125000000,"year":2016},{"capex":119000000,"ebitMargin":15.14,"fcf":450000000,"fcfMargin":7.63,"grossMargin":34.64,"netDebt":3546000000,"netIncome":543000000,"operatingCf":569000000,"revenue":5897000000,"roc":10.94,"roe":18.55,"sharesOutstanding":124300000,"year":2017},{"capex":136000000,"ebitMargin":18.19,"fcf":615000000,"fcfMargin":9.97,"grossMargin":34.08,"netDebt":3497000000,"netIncome":699000000,"operatingCf":751000000,"revenue":6168000000,"roc":13.83,"roe":23.35,"sharesOutstanding":121100000,"year":2018},{"capex":173000000,"ebitMargin":8.49,"fcf":766000000,"fcfMargin":5.96,"grossMargin":18.15,"netDebt":7040000000,"netIncome":1333000000,"operatingCf":939000000,"revenue":12856000000,"roc":3.18,"roe":5.9,"sharesOutstanding":223700000,"year":2019},{"capex":368000000,"ebitMargin":11.93,"fcf":2422000000,"fcfMargin":13.31,"grossMargin":29.17,"netDebt":6411000000,"netIncome":1119000000,"operatingCf":2790000000,"revenue":18194000000,"roc":6.64,"roe":5.4,"sharesOutstanding":215900000,"year":2020},{"capex":335000000,"ebitMargin":11.84,"fcf":2352000000,"fcfMargin":13.2,"grossMargin":30.18,"netDebt":6888000000,"netIncome":1846000000,"operatingCf":2687000000,"revenue":17814000000,"roc":6.99,"roe":9.61,"sharesOutstanding":203200000,"year":2021},{"capex":252000000,"ebitMargin":11.31,"fcf":1906000000,"fcfMargin":11.17,"grossMargin":28.88,"netDebt":6906000000,"netIncome":1062000000,"operatingCf":2158000000,"revenue":17062000000,"roc":6.95,"roe":5.73,"sharesOutstanding":193500000,"year":2022},{"capex":449000000,"ebitMargin":9.27,"fcf":1647000000,"fcfMargin":8.48,"grossMargin":26.33,"netDebt":13390000000,"netIncome":1227000000,"operatingCf":2096000000,"revenue":19419000000,"roc":5.34,"roe":6.54,"sharesOutstanding":190600000,"year":2023},{"capex":408000000,"ebitMargin":9.45,"fcf":2151000000,"fcfMargin":10.09,"grossMargin":25.9,"netDebt":12365000000,"netIncome":1502000000,"operatingCf":2559000000,"revenue":21325000000,"roc":5.86,"roe":7.7,"sharesOutstanding":190700000,"year":2024},{"capex":424000000,"ebitMargin":9.83,"fcf":2682000000,"fcfMargin":12.27,"grossMargin":25.73,"netDebt":10179000000,"netIncome":1606000000,"operatingCf":3106000000,"revenue":21865000000,"roc":6.33,"roe":8.18,"sharesOutstanding":188400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":16.36,"fcfCagr5y":-1.01,"roeAvg10y":10.16,"roeAvg5y":7.55,"yearsAvailable":20},"quarterly":[{"capex":427000000,"ebitMargin":9.7,"fcf":1792000000,"fcfMargin":8.48,"grossMargin":26.17,"netDebt":12371000000,"netIncome":1207000000,"operatingCf":2219000000,"quarter":3,"revenue":21142000000,"roc":6.04,"roe":6.35,"sharesOutstanding":190500000,"year":2024},{"capex":408000000,"ebitMargin":9.74,"fcf":2151000000,"fcfMargin":10.09,"grossMargin":25.9,"netDebt":12365000000,"netIncome":1502000000,"operatingCf":2559000000,"quarter":4,"revenue":21325000000,"roc":6.04,"roe":7.7,"sharesOutstanding":190600000,"year":2024},{"capex":352000000,"ebitMargin":10.6,"fcf":2269000000,"fcfMargin":10.68,"grossMargin":26.01,"netDebt":11735000000,"netIncome":1605000000,"operatingCf":2621000000,"quarter":1,"revenue":21246000000,"roc":6.67,"roe":8.39,"sharesOutstanding":189100000,"year":2025},{"capex":343000000,"ebitMargin":11.05,"fcf":2164000000,"fcfMargin":10.12,"grossMargin":25.74,"netDebt":11620000000,"netIncome":1697000000,"operatingCf":2507000000,"quarter":2,"revenue":21373000000,"roc":6.96,"roe":8.8,"sharesOutstanding":187800000,"year":2025},{"capex":384000000,"ebitMargin":11.49,"fcf":1889000000,"fcfMargin":8.69,"grossMargin":25.65,"netDebt":11503000000,"netIncome":1759000000,"operatingCf":2273000000,"quarter":3,"revenue":21740000000,"roc":7.26,"roe":9.01,"sharesOutstanding":187800000,"year":2025},{"capex":424000000,"ebitMargin":9.81,"fcf":2682000000,"fcfMargin":12.27,"grossMargin":25.73,"netDebt":10179000000,"netIncome":1606000000,"operatingCf":3106000000,"quarter":4,"revenue":21865000000,"roc":6.31,"roe":8.18,"sharesOutstanding":188200000,"year":2025},{"capex":464000000,"ebitMargin":9.93,"fcf":2589000000,"fcfMargin":11.52,"grossMargin":25.26,"netDebt":10767000000,"netIncome":1732000000,"operatingCf":3053000000,"quarter":1,"revenue":22477000000,"roc":6.81,"roe":8.8,"sharesOutstanding":188235294,"year":2026},{"capex":484000000,"ebitMargin":10.04,"fcf":2808000000,"fcfMargin":12.24,"grossMargin":25.48,"netDebt":9478000000,"netIncome":1874000000,"operatingCf":3292000000,"quarter":2,"revenue":22932000000,"roc":6.69,"roe":8.99,"sharesOutstanding":188235294,"year":2026}]}