{"annual":[{"capex":1555000000,"ebitMargin":1.82,"fcf":1992000000,"fcfMargin":14.85,"grossMargin":48.39,"netDebt":10120000000,"netIncome":260000000,"operatingCf":3547000000,"revenue":13415000000,"roc":0.43,"roe":1.48,"sharesOutstanding":362690000,"year":2015},{"capex":1450000000,"ebitMargin":7.14,"fcf":803000000,"fcfMargin":6.13,"grossMargin":50.26,"netDebt":10451000000,"netIncome":654000000,"operatingCf":2253000000,"revenue":13105000000,"roc":1.6,"roe":3.6,"sharesOutstanding":338310000,"year":2016},{"capex":1031000000,"ebitMargin":11.52,"fcf":1559000000,"fcfMargin":11.35,"grossMargin":52.36,"netDebt":11061000000,"netIncome":1164000000,"operatingCf":2590000000,"revenue":13735000000,"roc":2.57,"roe":6.06,"sharesOutstanding":337500000,"year":2017},{"capex":995000000,"ebitMargin":5.94,"fcf":3227000000,"fcfMargin":22.98,"grossMargin":50.82,"netDebt":10971000000,"netIncome":636000000,"operatingCf":4222000000,"revenue":14044000000,"roc":1.37,"roe":3.43,"sharesOutstanding":319930000,"year":2018},{"capex":1041000000,"ebitMargin":7.6,"fcf":700000000,"fcfMargin":4.75,"grossMargin":51.18,"netDebt":11197000000,"netIncome":932000000,"operatingCf":1741000000,"revenue":14727000000,"roc":1.36,"roe":4.87,"sharesOutstanding":303350000,"year":2019},{"capex":710000000,"ebitMargin":-10.71,"fcf":1035000000,"fcfMargin":7.57,"grossMargin":44.54,"netDebt":9631000000,"netIncome":-931000000,"operatingCf":1745000000,"revenue":13667000000,"roc":-1.83,"roe":-5.21,"sharesOutstanding":280320000,"year":2020},{"capex":482000000,"ebitMargin":15.74,"fcf":2141000000,"fcfMargin":15.6,"grossMargin":43.08,"netDebt":8458000000,"netIncome":1562000000,"operatingCf":2623000000,"revenue":13727000000,"roc":2.65,"roe":8.75,"sharesOutstanding":260200000,"year":2021},{"capex":660000000,"ebitMargin":7.93,"fcf":2654000000,"fcfMargin":18.89,"grossMargin":42.04,"netDebt":8487000000,"netIncome":822000000,"operatingCf":3314000000,"revenue":14050000000,"roc":2.71,"roe":5.73,"sharesOutstanding":243280000,"year":2022},{"capex":686000000,"ebitMargin":12.73,"fcf":3221000000,"fcfMargin":20.54,"grossMargin":44.43,"netDebt":8604000000,"netIncome":1434000000,"operatingCf":3907000000,"revenue":15678000000,"roc":2.56,"roe":9.13,"sharesOutstanding":227810000,"year":2023},{"capex":632000000,"ebitMargin":10.87,"fcf":2393000000,"fcfMargin":13.88,"grossMargin":44.68,"netDebt":8403000000,"netIncome":1414000000,"operatingCf":3025000000,"revenue":17239000000,"roc":4.22,"roe":8.29,"sharesOutstanding":220530000,"year":2024},{"capex":579000000,"ebitMargin":12.56,"fcf":2700000000,"fcfMargin":14.85,"grossMargin":43.93,"netDebt":8994000000,"netIncome":1667000000,"operatingCf":3279000000,"revenue":18176000000,"roc":4.96,"roe":8.92,"sharesOutstanding":209100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":8.42,"fcfCagr5y":12.56,"roeAvg10y":5.36,"roeAvg5y":8.16,"yearsAvailable":20},"quarterly":[{"capex":681000000,"ebitMargin":13.55,"fcf":1880000000,"fcfMargin":11.08,"grossMargin":45.23,"netDebt":8986000000,"netIncome":1673000000,"operatingCf":2561000000,"quarter":3,"revenue":16961000000,"roc":2.78,"roe":9.64,"sharesOutstanding":219940000,"year":2024},{"capex":632000000,"ebitMargin":10.87,"fcf":2393000000,"fcfMargin":13.88,"grossMargin":44.68,"netDebt":8403000000,"netIncome":1414000000,"operatingCf":3025000000,"quarter":4,"revenue":17239000000,"roc":4.22,"roe":8.29,"sharesOutstanding":217830000,"year":2024},{"capex":571000000,"ebitMargin":10.05,"fcf":2992000000,"fcfMargin":17.1,"grossMargin":44.1,"netDebt":8386000000,"netIncome":1327000000,"operatingCf":3563000000,"quarter":1,"revenue":17500000000,"roc":3.98,"roe":7.72,"sharesOutstanding":212644000,"year":2025},{"capex":546000000,"ebitMargin":10.07,"fcf":3071000000,"fcfMargin":17.27,"grossMargin":43.65,"netDebt":8500000000,"netIncome":1349000000,"operatingCf":3617000000,"quarter":2,"revenue":17781000000,"roc":4.06,"roe":7.7,"sharesOutstanding":209360000,"year":2025},{"capex":495000000,"ebitMargin":10.73,"fcf":3295000000,"fcfMargin":18.32,"grossMargin":44.07,"netDebt":8876000000,"netIncome":1452000000,"operatingCf":3790000000,"quarter":3,"revenue":17985000000,"roc":4.24,"roe":7.94,"sharesOutstanding":209360000,"year":2025},{"capex":512000000,"ebitMargin":12.56,"fcf":2954000000,"fcfMargin":16.25,"grossMargin":43.93,"netDebt":8994000000,"netIncome":1667000000,"operatingCf":3466000000,"quarter":4,"revenue":18176000000,"roc":4.96,"roe":8.92,"sharesOutstanding":209100000,"year":2025},{"capex":618000000,"ebitMargin":12.62,"fcf":2184000000,"fcfMargin":11.94,"grossMargin":46.05,"netDebt":8091000000,"netIncome":1869000000,"operatingCf":2802000000,"quarter":1,"revenue":18293000000,"roc":6.13,"roe":9.99,"sharesOutstanding":206270000,"year":2026},{"capex":742000000,"ebitMargin":16.58,"fcf":2020000000,"fcfMargin":10.89,"grossMargin":46.96,"netDebt":8428000000,"netIncome":1922000000,"operatingCf":2762000000,"quarter":2,"revenue":18553000000,"roc":6.45,"roe":10.05,"sharesOutstanding":205500000,"year":2026}]}