{"annual":[{"capex":27000000,"ebitMargin":5.86,"fcf":383000000,"fcfMargin":7.53,"grossMargin":12.15,"netDebt":432000000,"netIncome":254000000,"operatingCf":410000000,"revenue":5086000000,"roc":12.75,"roe":23.78,"sharesOutstanding":74000000,"year":2015},{"capex":29000000,"ebitMargin":5.92,"fcf":417000000,"fcfMargin":5.92,"grossMargin":12.1,"netDebt":2948000000,"netIncome":244000000,"operatingCf":446000000,"revenue":7043000000,"roc":5.86,"roe":7.78,"sharesOutstanding":104000000,"year":2016},{"capex":81000000,"ebitMargin":5.5,"fcf":445000000,"fcfMargin":4.38,"grossMargin":12.26,"netDebt":2754000000,"netIncome":366000000,"operatingCf":526000000,"revenue":10170000000,"roc":8.24,"roe":10.86,"sharesOutstanding":154000000,"year":2017},{"capex":73000000,"ebitMargin":7.35,"fcf":695000000,"fcfMargin":6.82,"grossMargin":14.75,"netDebt":2797000000,"netIncome":581000000,"operatingCf":768000000,"revenue":10194000000,"roc":11.16,"roe":17.56,"sharesOutstanding":153000000,"year":2018},{"capex":121000000,"ebitMargin":8.22,"fcf":871000000,"fcfMargin":7.85,"grossMargin":13.95,"netDebt":2644000000,"netIncome":667000000,"operatingCf":992000000,"revenue":11094000000,"roc":12.97,"roe":19.54,"sharesOutstanding":145000000,"year":2019},{"capex":183000000,"ebitMargin":8.12,"fcf":1151000000,"fcfMargin":9.36,"grossMargin":14.13,"netDebt":4784000000,"netIncome":628000000,"operatingCf":1334000000,"revenue":12297000000,"roc":10.39,"roe":16.26,"sharesOutstanding":144000000,"year":2020},{"capex":104000000,"ebitMargin":8.39,"fcf":927000000,"fcfMargin":6.75,"grossMargin":14.66,"netDebt":4938000000,"netIncome":753000000,"operatingCf":1031000000,"revenue":13737000000,"roc":11.48,"roe":17.55,"sharesOutstanding":143000000,"year":2021},{"capex":129000000,"ebitMargin":7.56,"fcf":857000000,"fcfMargin":5.95,"grossMargin":14.48,"netDebt":4974000000,"netIncome":685000000,"operatingCf":986000000,"revenue":14396000000,"roc":11.92,"roe":15.93,"sharesOutstanding":138000000,"year":2022},{"capex":207000000,"ebitMargin":4.02,"fcf":958000000,"fcfMargin":6.21,"grossMargin":14.54,"netDebt":4421000000,"netIncome":199000000,"operatingCf":1165000000,"revenue":15438000000,"roc":6.4,"roe":4.74,"sharesOutstanding":138000000,"year":2023},{"capex":149000000,"ebitMargin":10.97,"fcf":1243000000,"fcfMargin":7.46,"grossMargin":16.79,"netDebt":4348000000,"netIncome":1254000000,"operatingCf":1392000000,"revenue":16662000000,"roc":19.33,"roe":28.42,"sharesOutstanding":136000000,"year":2024},{"capex":125000000,"ebitMargin":12.27,"fcf":1625000000,"fcfMargin":9.46,"grossMargin":17.66,"netDebt":4725000000,"netIncome":1456000000,"operatingCf":1750000000,"revenue":17174000000,"roc":19.76,"roe":29.62,"sharesOutstanding":132411067,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":15.07,"fcfCagr5y":9.24,"roeAvg10y":16.83,"roeAvg5y":19.25,"yearsAvailable":20},"quarterly":[{"capex":141000000,"ebitMargin":10.86,"fcf":1319000000,"fcfMargin":8.1,"grossMargin":16.59,"netDebt":3955000000,"netIncome":1199000000,"operatingCf":1397000000,"quarter":3,"revenue":16277000000,"roc":18.49,"roe":25.99,"sharesOutstanding":134000000,"year":2024},{"capex":149000000,"ebitMargin":10.97,"fcf":1306000000,"fcfMargin":7.84,"grossMargin":16.79,"netDebt":4348000000,"netIncome":1254000000,"operatingCf":1392000000,"quarter":4,"revenue":16662000000,"roc":19.33,"roe":28.42,"sharesOutstanding":134000000,"year":2024},{"capex":154000000,"ebitMargin":11.47,"fcf":1296000000,"fcfMargin":7.65,"grossMargin":17.23,"netDebt":4894000000,"netIncome":1333000000,"operatingCf":1387000000,"quarter":1,"revenue":16932000000,"roc":18.97,"roe":31.31,"sharesOutstanding":131000000,"year":2025},{"capex":160000000,"ebitMargin":11.95,"fcf":1402000000,"fcfMargin":8.22,"grossMargin":17.56,"netDebt":4772000000,"netIncome":1402000000,"operatingCf":1499000000,"quarter":2,"revenue":17053000000,"roc":19.22,"roe":30.07,"sharesOutstanding":130000000,"year":2025},{"capex":168000000,"ebitMargin":11.87,"fcf":1386000000,"fcfMargin":8,"grossMargin":17.61,"netDebt":4255000000,"netIncome":1405000000,"operatingCf":1554000000,"quarter":3,"revenue":17332000000,"roc":19.49,"roe":28.62,"sharesOutstanding":130142000,"year":2025},{"capex":125000000,"ebitMargin":12.27,"fcf":1625000000,"fcfMargin":9.46,"grossMargin":17.66,"netDebt":4725000000,"netIncome":1456000000,"operatingCf":1750000000,"quarter":4,"revenue":17174000000,"roc":19.76,"roe":29.62,"sharesOutstanding":132411067,"year":2025},{"capex":134000000,"ebitMargin":12.03,"fcf":1859000000,"fcfMargin":10.73,"grossMargin":17.53,"netDebt":6487000000,"netIncome":1421000000,"operatingCf":1993000000,"quarter":1,"revenue":17329000000,"roc":17.04,"roe":28.35,"sharesOutstanding":128000000,"year":2026},{"capex":137000000,"ebitMargin":11.46,"fcf":2163000000,"fcfMargin":12.27,"grossMargin":17.42,"netDebt":5830000000,"netIncome":1386000000,"operatingCf":2300000000,"quarter":2,"revenue":17634000000,"roc":16.28,"roe":26.23,"sharesOutstanding":127000000,"year":2026}]}