{"annual":[{"capex":158000000,"ebitMargin":12.8,"fcf":541000000,"fcfMargin":7.57,"grossMargin":31.55,"netDebt":1939000000,"netIncome":355000000,"operatingCf":699000000,"revenue":7142000000,"roc":28.8,"roe":479.73,"sharesOutstanding":341000000,"year":2015},{"capex":180000000,"ebitMargin":15.01,"fcf":546000000,"fcfMargin":7.42,"grossMargin":33.06,"netDebt":2007000000,"netIncome":487000000,"operatingCf":726000000,"revenue":7357000000,"roc":30.02,"roe":null,"sharesOutstanding":330000000,"year":2016},{"capex":173000000,"ebitMargin":15.67,"fcf":578000000,"fcfMargin":7.56,"grossMargin":33.84,"netDebt":1891000000,"netIncome":528000000,"operatingCf":751000000,"revenue":7644000000,"roc":31.04,"roe":385.4,"sharesOutstanding":318000000,"year":2017},{"capex":219000000,"ebitMargin":16.19,"fcf":813000000,"fcfMargin":12.22,"grossMargin":34.66,"netDebt":2427000000,"netIncome":727000000,"operatingCf":1032000000,"revenue":6654000000,"roc":29.04,"roe":1053.62,"sharesOutstanding":307000000,"year":2018},{"capex":162000000,"ebitMargin":16.36,"fcf":671000000,"fcfMargin":10,"grossMargin":35.17,"netDebt":2276000000,"netIncome":631000000,"operatingCf":833000000,"revenue":6707000000,"roc":31.53,"roe":null,"sharesOutstanding":288000000,"year":2019},{"capex":114000000,"ebitMargin":18.02,"fcf":839000000,"fcfMargin":11.67,"grossMargin":35.96,"netDebt":1657000000,"netIncome":613000000,"operatingCf":953000000,"revenue":7188000000,"roc":33.7,"roe":145.61,"sharesOutstanding":264000000,"year":2020},{"capex":128000000,"ebitMargin":17.31,"fcf":802000000,"fcfMargin":9.58,"grossMargin":34.19,"netDebt":2243000000,"netIncome":406000000,"operatingCf":930000000,"revenue":8375000000,"roc":39.88,"roe":520.51,"sharesOutstanding":251000000,"year":2021},{"capex":224000000,"ebitMargin":15.24,"fcf":616000000,"fcfMargin":7.1,"grossMargin":31.26,"netDebt":2993000000,"netIncome":842000000,"operatingCf":840000000,"revenue":8680000000,"roc":40.12,"roe":null,"sharesOutstanding":232000000,"year":2022},{"capex":243000000,"ebitMargin":11.34,"fcf":1170000000,"fcfMargin":14.61,"grossMargin":34.05,"netDebt":2617000000,"netIncome":908000000,"operatingCf":1413000000,"revenue":8008000000,"roc":24.75,"roe":782.76,"sharesOutstanding":226000000,"year":2023},{"capex":168000000,"ebitMargin":17.53,"fcf":907000000,"fcfMargin":11.59,"grossMargin":36.25,"netDebt":2580000000,"netIncome":822000000,"operatingCf":1075000000,"revenue":7828000000,"roc":39.7,"roe":null,"sharesOutstanding":219000000,"year":2024},{"capex":156000000,"ebitMargin":16.82,"fcf":866000000,"fcfMargin":11.45,"grossMargin":35.53,"netDebt":2789000000,"netIncome":810000000,"operatingCf":1022000000,"revenue":7562000000,"roc":35.06,"roe":1080,"sharesOutstanding":210000000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":7.38,"fcfCagr5y":9.25,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":174000000,"ebitMargin":17.06,"fcf":979000000,"fcfMargin":12.42,"grossMargin":36.23,"netDebt":2532000000,"netIncome":831000000,"operatingCf":1153000000,"quarter":3,"revenue":7882000000,"roc":36.57,"roe":585.21,"sharesOutstanding":218000000,"year":2024},{"capex":168000000,"ebitMargin":17.42,"fcf":907000000,"fcfMargin":11.59,"grossMargin":36.18,"netDebt":2580000000,"netIncome":822000000,"operatingCf":1075000000,"quarter":4,"revenue":7828000000,"roc":39.47,"roe":null,"sharesOutstanding":215000000,"year":2024},{"capex":169000000,"ebitMargin":17.29,"fcf":843000000,"fcfMargin":10.94,"grossMargin":36.23,"netDebt":2929000000,"netIncome":793000000,"operatingCf":1012000000,"quarter":1,"revenue":7703000000,"roc":38.01,"roe":null,"sharesOutstanding":213000000,"year":2025},{"capex":162000000,"ebitMargin":17.58,"fcf":810000000,"fcfMargin":10.57,"grossMargin":36.27,"netDebt":2834000000,"netIncome":805000000,"operatingCf":972000000,"quarter":2,"revenue":7663000000,"roc":36.61,"roe":540.27,"sharesOutstanding":211000000,"year":2025},{"capex":165000000,"ebitMargin":17.02,"fcf":847000000,"fcfMargin":11.15,"grossMargin":35.67,"netDebt":2614000000,"netIncome":827000000,"operatingCf":1012000000,"quarter":3,"revenue":7597000000,"roc":34.62,"roe":492.26,"sharesOutstanding":211000000,"year":2025},{"capex":156000000,"ebitMargin":16.65,"fcf":867000000,"fcfMargin":11.47,"grossMargin":35.4,"netDebt":2789000000,"netIncome":810000000,"operatingCf":1023000000,"quarter":4,"revenue":7562000000,"roc":34.7,"roe":1080,"sharesOutstanding":207000000,"year":2025},{"capex":158000000,"ebitMargin":16.79,"fcf":943000000,"fcfMargin":12.28,"grossMargin":35.41,"netDebt":2914000000,"netIncome":837000000,"operatingCf":1101000000,"quarter":1,"revenue":7679000000,"roc":36.01,"roe":null,"sharesOutstanding":202857143,"year":2026},{"capex":165000000,"ebitMargin":17.68,"fcf":1453000000,"fcfMargin":19.07,"grossMargin":36.93,"netDebt":2945000000,"netIncome":885000000,"operatingCf":1618000000,"quarter":2,"revenue":7620000000,"roc":35.87,"roe":null,"sharesOutstanding":198750000,"year":2026}]}