{"annual":[{"capex":133000000,"ebitMargin":15.55,"fcf":1317000000,"fcfMargin":10.69,"grossMargin":30.04,"netDebt":-1537000000,"netIncome":636000000,"operatingCf":1450000000,"revenue":12323000000,"roc":46.1,"roe":32.37,"sharesOutstanding":436400000,"year":2017},{"capex":172000000,"ebitMargin":14.21,"fcf":1378000000,"fcfMargin":10.67,"grossMargin":28.85,"netDebt":-1302000000,"netIncome":1049000000,"operatingCf":1550000000,"revenue":12915000000,"roc":47.89,"roe":66.86,"sharesOutstanding":433100000,"year":2018},{"capex":145000000,"ebitMargin":13.83,"fcf":1324000000,"fcfMargin":10.09,"grossMargin":29.17,"netDebt":-881000000,"netIncome":1116000000,"operatingCf":1469000000,"revenue":13118000000,"roc":42.06,"roe":65.65,"sharesOutstanding":433111717,"year":2019},{"capex":183000000,"ebitMargin":12.85,"fcf":1297000000,"fcfMargin":10.17,"grossMargin":29.63,"netDebt":4715000000,"netIncome":906000000,"operatingCf":1480000000,"revenue":12756000000,"roc":40.6,"roe":null,"sharesOutstanding":434600000,"year":2020},{"capex":156000000,"ebitMargin":14.74,"fcf":1594000000,"fcfMargin":11.15,"grossMargin":29.33,"netDebt":6225000000,"netIncome":1246000000,"operatingCf":1750000000,"revenue":14298000000,"roc":34.95,"roe":null,"sharesOutstanding":431400000,"year":2021},{"capex":115000000,"ebitMargin":14.86,"fcf":1445000000,"fcfMargin":10.56,"grossMargin":28.64,"netDebt":6021000000,"netIncome":1253000000,"operatingCf":1560000000,"revenue":13685000000,"roc":68.31,"roe":null,"sharesOutstanding":423000000,"year":2022},{"capex":138000000,"ebitMargin":15.38,"fcf":1489000000,"fcfMargin":10.48,"grossMargin":29.51,"netDebt":6033000000,"netIncome":1406000000,"operatingCf":1627000000,"revenue":14209000000,"roc":60.09,"roe":null,"sharesOutstanding":414600000,"year":2023},{"capex":126000000,"ebitMargin":14.08,"fcf":1437000000,"fcfMargin":10.08,"grossMargin":29.85,"netDebt":6442000000,"netIncome":1645000000,"operatingCf":1563000000,"revenue":14261000000,"roc":56.29,"roe":null,"sharesOutstanding":404400000,"year":2024},{"capex":152000000,"ebitMargin":14.78,"fcf":1444000000,"fcfMargin":10.01,"grossMargin":30.28,"netDebt":7654000000,"netIncome":1384000000,"operatingCf":1596000000,"revenue":14431000000,"roc":71.17,"roe":null,"sharesOutstanding":393684210,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":0.26,"roeAvg10y":null,"roeAvg5y":null,"yearsAvailable":9},"quarterly":[{"capex":126000000,"ebitMargin":14.08,"fcf":1437000000,"fcfMargin":10.08,"grossMargin":29.85,"netDebt":6442000000,"netIncome":1645000000,"operatingCf":1563000000,"quarter":4,"revenue":14261000000,"roc":56.29,"roe":null,"sharesOutstanding":404400000,"year":2024},{"capex":129000000,"ebitMargin":13.23,"fcf":1453000000,"fcfMargin":10.25,"grossMargin":29.84,"netDebt":6807000000,"netIncome":1535000000,"operatingCf":1582000000,"quarter":1,"revenue":14174000000,"roc":57.06,"roe":null,"sharesOutstanding":399100000,"year":2025},{"capex":141000000,"ebitMargin":13.07,"fcf":1348000000,"fcfMargin":9.51,"grossMargin":29.93,"netDebt":7436000000,"netIncome":1513000000,"operatingCf":1489000000,"quarter":2,"revenue":14168000000,"roc":57,"roe":null,"sharesOutstanding":397300000,"year":2025},{"capex":146000000,"ebitMargin":14.5,"fcf":1323000000,"fcfMargin":9.25,"grossMargin":30.01,"netDebt":7648000000,"netIncome":1347000000,"operatingCf":1469000000,"quarter":3,"revenue":14310000000,"roc":55.99,"roe":null,"sharesOutstanding":392800000,"year":2025},{"capex":152000000,"ebitMargin":14.78,"fcf":1444000000,"fcfMargin":10.01,"grossMargin":30.28,"netDebt":7654000000,"netIncome":1384000000,"operatingCf":1596000000,"quarter":4,"revenue":14431000000,"roc":71.17,"roe":null,"sharesOutstanding":393684210,"year":2025},{"capex":151000000,"ebitMargin":15.44,"fcf":1668000000,"fcfMargin":11.39,"grossMargin":30.39,"netDebt":7384000000,"netIncome":1481000000,"operatingCf":1819000000,"quarter":1,"revenue":14647000000,"roc":80.23,"roe":null,"sharesOutstanding":389600000,"year":2026},{"capex":159000000,"ebitMargin":15.35,"fcf":1712000000,"fcfMargin":11.48,"grossMargin":30.17,"netDebt":8033000000,"netIncome":1516000000,"operatingCf":1871000000,"quarter":2,"revenue":14911000000,"roc":78.1,"roe":null,"sharesOutstanding":386400000,"year":2026},{"capex":161000000,"ebitMargin":15.39,"fcf":1673000000,"fcfMargin":11.05,"grossMargin":29.86,"netDebt":7828000000,"netIncome":1556000000,"operatingCf":1834000000,"quarter":3,"revenue":15135000000,"roc":71.49,"roe":null,"sharesOutstanding":381900000,"year":2026}]}