{"annual":[{"capex":175000000,"ebitMargin":17.45,"fcf":830000000,"fcfMargin":14.57,"grossMargin":47.74,"netDebt":2410000000,"netIncome":610000000,"operatingCf":1005000000,"revenue":5695000000,"roc":16.05,"roe":null,"sharesOutstanding":201800000,"year":2015},{"capex":271000000,"ebitMargin":17.36,"fcf":894000000,"fcfMargin":14.81,"grossMargin":47.52,"netDebt":3366000000,"netIncome":560000000,"operatingCf":1165000000,"revenue":6038000000,"roc":18.08,"roe":null,"sharesOutstanding":173100000,"year":2016},{"capex":227000000,"ebitMargin":20.13,"fcf":1119000000,"fcfMargin":17.54,"grossMargin":47.4,"netDebt":3266000000,"netIncome":-155000000,"operatingCf":1346000000,"revenue":6380000000,"roc":24.33,"roe":null,"sharesOutstanding":162900000,"year":2017},{"capex":197000000,"ebitMargin":17.09,"fcf":878000000,"fcfMargin":11.96,"grossMargin":47.39,"netDebt":4063000000,"netIncome":966000000,"operatingCf":1075000000,"revenue":7343000000,"roc":19.88,"roe":null,"sharesOutstanding":172000000,"year":2018},{"capex":248000000,"ebitMargin":20.05,"fcf":1575000000,"fcfMargin":19.97,"grossMargin":49.84,"netDebt":4747000000,"netIncome":868000000,"operatingCf":1823000000,"revenue":7887000000,"roc":21.95,"roe":null,"sharesOutstanding":175600000,"year":2019},{"capex":217000000,"ebitMargin":18.65,"fcf":1396000000,"fcfMargin":18.83,"grossMargin":48.66,"netDebt":4449000000,"netIncome":949000000,"operatingCf":1613000000,"revenue":7414000000,"roc":18.72,"roe":null,"sharesOutstanding":174100000,"year":2020},{"capex":243000000,"ebitMargin":20.4,"fcf":1594000000,"fcfMargin":19.51,"grossMargin":49.44,"netDebt":4256000000,"netIncome":1245000000,"operatingCf":1837000000,"revenue":8171000000,"roc":20.51,"roe":null,"sharesOutstanding":173600000,"year":2021},{"capex":256000000,"ebitMargin":18.23,"fcf":1567000000,"fcfMargin":17.2,"grossMargin":46.41,"netDebt":5226000000,"netIncome":1363000000,"operatingCf":1823000000,"revenue":9112000000,"roc":20.12,"roe":1175,"sharesOutstanding":171900000,"year":2022},{"capex":253000000,"ebitMargin":22.99,"fcf":1791000000,"fcfMargin":17.95,"grossMargin":49.81,"netDebt":4845000000,"netIncome":1709000000,"operatingCf":2044000000,"revenue":9978000000,"roc":30.18,"roe":236.05,"sharesOutstanding":172100000,"year":2023},{"capex":257000000,"ebitMargin":24.85,"fcf":2134000000,"fcfMargin":19.73,"grossMargin":50.96,"netDebt":4449000000,"netIncome":1577000000,"operatingCf":2391000000,"revenue":10817000000,"roc":28.18,"roe":92.6,"sharesOutstanding":170800000,"year":2024},{"capex":265000000,"ebitMargin":25.12,"fcf":2572000000,"fcfMargin":22.02,"grossMargin":50.18,"netDebt":8601000000,"netIncome":2154000000,"operatingCf":2837000000,"revenue":11682000000,"roc":22.05,"roe":89.38,"sharesOutstanding":168100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":10.88,"fcfCagr5y":12.55,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":20},"quarterly":[{"capex":252000000,"ebitMargin":24.51,"fcf":2314000000,"fcfMargin":21.72,"grossMargin":50.85,"netDebt":5167000000,"netIncome":1562000000,"operatingCf":2566000000,"quarter":3,"revenue":10656000000,"roc":28.32,"roe":117.8,"sharesOutstanding":170900000,"year":2024},{"capex":257000000,"ebitMargin":24.85,"fcf":2134000000,"fcfMargin":19.73,"grossMargin":50.96,"netDebt":4449000000,"netIncome":1577000000,"operatingCf":2391000000,"quarter":4,"revenue":10818000000,"roc":28.18,"roe":92.6,"sharesOutstanding":170800000,"year":2024},{"capex":248000000,"ebitMargin":25.11,"fcf":2271000000,"fcfMargin":20.73,"grossMargin":51.3,"netDebt":4961000000,"netIncome":2046000000,"operatingCf":2519000000,"quarter":1,"revenue":10957000000,"roc":28.92,"roe":124.68,"sharesOutstanding":169800000,"year":2025},{"capex":228000000,"ebitMargin":25.23,"fcf":2384000000,"fcfMargin":21.49,"grossMargin":51.33,"netDebt":5126000000,"netIncome":2116000000,"operatingCf":2612000000,"quarter":2,"revenue":11094000000,"roc":23.43,"roe":107.52,"sharesOutstanding":168800000,"year":2025},{"capex":237000000,"ebitMargin":25.37,"fcf":2414000000,"fcfMargin":21.34,"grossMargin":50.95,"netDebt":9042000000,"netIncome":2116000000,"operatingCf":2651000000,"quarter":3,"revenue":11313000000,"roc":21.84,"roe":90.93,"sharesOutstanding":169000000,"year":2025},{"capex":265000000,"ebitMargin":25.12,"fcf":2572000000,"fcfMargin":22.02,"grossMargin":50.18,"netDebt":8601000000,"netIncome":2154000000,"operatingCf":2837000000,"quarter":4,"revenue":11682000000,"roc":22.05,"roe":89.38,"sharesOutstanding":168100000,"year":2025},{"capex":290000000,"ebitMargin":24.84,"fcf":2488000000,"fcfMargin":20.96,"grossMargin":49.28,"netDebt":8703000000,"netIncome":2090000000,"operatingCf":2778000000,"quarter":1,"revenue":11868000000,"roc":21.8,"roe":82.15,"sharesOutstanding":168000000,"year":2026},{"capex":297000000,"ebitMargin":25.05,"fcf":2677000000,"fcfMargin":21.88,"grossMargin":49.97,"netDebt":8909000000,"netIncome":2134000000,"operatingCf":2974000000,"quarter":2,"revenue":12236000000,"roc":22.43,"roe":79.87,"sharesOutstanding":167200000,"year":2026}]}