{"annual":[{"capex":305000000,"ebitMargin":9.32,"fcf":1210000000,"fcfMargin":8.35,"grossMargin":14.66,"netDebt":4011000000,"netIncome":859000000,"operatingCf":1515000000,"revenue":14486000000,"roc":47.39,"roe":null,"sharesOutstanding":272800000,"year":2015},{"capex":199000000,"ebitMargin":9.24,"fcf":1420000000,"fcfMargin":9.22,"grossMargin":17.34,"netDebt":7648000000,"netIncome":808000000,"operatingCf":1619000000,"revenue":15407000000,"roc":7.5,"roe":15.08,"sharesOutstanding":290900000,"year":2016},{"capex":240000000,"ebitMargin":12.24,"fcf":1987000000,"fcfMargin":9.72,"grossMargin":18.64,"netDebt":7855000000,"netIncome":1459000000,"operatingCf":2227000000,"revenue":20452000000,"roc":13.8,"roe":40.73,"sharesOutstanding":379900000,"year":2017},{"capex":556000000,"ebitMargin":11.4,"fcf":1801000000,"fcfMargin":8.68,"grossMargin":17.7,"netDebt":9031000000,"netIncome":1907000000,"operatingCf":2357000000,"revenue":20758000000,"roc":13.71,"roe":85.71,"sharesOutstanding":354200000,"year":2018},{"capex":653000000,"ebitMargin":8.58,"fcf":1032000000,"fcfMargin":4.92,"grossMargin":15.34,"netDebt":11597000000,"netIncome":1273000000,"operatingCf":1685000000,"revenue":20972000000,"roc":9.8,"roe":181.08,"sharesOutstanding":335500000,"year":2019},{"capex":135000000,"ebitMargin":0.79,"fcf":1504000000,"fcfMargin":14.23,"grossMargin":13.8,"netDebt":10322000000,"netIncome":-267000000,"operatingCf":1639000000,"revenue":10571000000,"roc":0.44,"roe":-62.09,"sharesOutstanding":325800000,"year":2020},{"capex":183000000,"ebitMargin":12.63,"fcf":994000000,"fcfMargin":7.17,"grossMargin":20.21,"netDebt":9843000000,"netIncome":1099000000,"operatingCf":1177000000,"revenue":13857000000,"roc":9.14,"roe":77.72,"sharesOutstanding":329300000,"year":2021},{"capex":332000000,"ebitMargin":16.67,"fcf":2031000000,"fcfMargin":9.78,"grossMargin":21.94,"netDebt":10591000000,"netIncome":2358000000,"operatingCf":2363000000,"revenue":20773000000,"roc":19.81,"roe":415.14,"sharesOutstanding":325800000,"year":2022},{"capex":452000000,"ebitMargin":16.29,"fcf":2718000000,"fcfMargin":11.46,"grossMargin":21.61,"netDebt":12422000000,"netIncome":3083000000,"operatingCf":3170000000,"revenue":23713000000,"roc":21.57,"roe":null,"sharesOutstanding":302900000,"year":2023},{"capex":750000000,"ebitMargin":15.01,"fcf":1999000000,"fcfMargin":7.96,"grossMargin":20.32,"netDebt":14845000000,"netIncome":2375000000,"operatingCf":2749000000,"revenue":25100000000,"roc":21.49,"roe":null,"sharesOutstanding":285200000,"year":2024},{"capex":604000000,"ebitMargin":15.81,"fcf":2608000000,"fcfMargin":9.96,"grossMargin":21.34,"netDebt":16725000000,"netIncome":2601000000,"operatingCf":3212000000,"revenue":26186000000,"roc":21.63,"roe":null,"sharesOutstanding":269400000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":5.94,"fcfCagr5y":17.38,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":542000000,"ebitMargin":15.07,"fcf":2640000000,"fcfMargin":10.66,"grossMargin":20.47,"netDebt":14068000000,"netIncome":2768000000,"operatingCf":3182000000,"quarter":3,"revenue":24766000000,"roc":21.1,"roe":null,"sharesOutstanding":281500000,"year":2024},{"capex":750000000,"ebitMargin":15.01,"fcf":1999000000,"fcfMargin":7.96,"grossMargin":20.32,"netDebt":14845000000,"netIncome":2375000000,"operatingCf":2749000000,"quarter":4,"revenue":25100000000,"roc":21.49,"roe":null,"sharesOutstanding":280100000,"year":2024},{"capex":776000000,"ebitMargin":15.12,"fcf":1841000000,"fcfMargin":7.25,"grossMargin":20.31,"netDebt":15328000000,"netIncome":2476000000,"operatingCf":2617000000,"quarter":1,"revenue":25386000000,"roc":20.9,"roe":null,"sharesOutstanding":277700000,"year":2025},{"capex":806000000,"ebitMargin":15.1,"fcf":1682000000,"fcfMargin":6.55,"grossMargin":21.29,"netDebt":15865000000,"netIncome":2467000000,"operatingCf":2488000000,"quarter":2,"revenue":25691000000,"roc":20.27,"roe":null,"sharesOutstanding":274460000,"year":2025},{"capex":774000000,"ebitMargin":15.88,"fcf":1927000000,"fcfMargin":7.43,"grossMargin":21.68,"netDebt":16208000000,"netIncome":2611000000,"operatingCf":2701000000,"quarter":3,"revenue":25925000000,"roc":21.62,"roe":null,"sharesOutstanding":272659000,"year":2025},{"capex":604000000,"ebitMargin":15.81,"fcf":2608000000,"fcfMargin":9.96,"grossMargin":21.34,"netDebt":16725000000,"netIncome":2601000000,"operatingCf":3212000000,"quarter":4,"revenue":26186000000,"roc":21.63,"roe":null,"sharesOutstanding":269400000,"year":2025},{"capex":599000000,"ebitMargin":16.02,"fcf":2824000000,"fcfMargin":10.63,"grossMargin":21.38,"netDebt":16952000000,"netIncome":2584000000,"operatingCf":3423000000,"quarter":1,"revenue":26577000000,"roc":22.01,"roe":null,"sharesOutstanding":269400000,"year":2026},{"capex":596000000,"ebitMargin":15.8,"fcf":3132000000,"fcfMargin":11.64,"grossMargin":20.16,"netDebt":17312000000,"netIncome":2587000000,"operatingCf":3728000000,"quarter":2,"revenue":26904000000,"roc":21.06,"roe":null,"sharesOutstanding":269400000,"year":2026}]}