{"annual":[{"capex":476000000,"ebitMargin":13.76,"fcf":1361000000,"fcfMargin":9.56,"grossMargin":45.33,"netDebt":2996000000,"netIncome":1406000000,"operatingCf":1837000000,"revenue":14241000000,"roc":15.82,"roe":28.22,"sharesOutstanding":273600000,"year":2015},{"capex":402000000,"ebitMargin":8.33,"fcf":923000000,"fcfMargin":6.47,"grossMargin":46.29,"netDebt":2596000000,"netIncome":873000000,"operatingCf":1325000000,"revenue":14270000000,"roc":10.32,"roe":18.08,"sharesOutstanding":267400000,"year":2016},{"capex":360000000,"ebitMargin":13.66,"fcf":1208000000,"fcfMargin":8.19,"grossMargin":44.34,"netDebt":2710000000,"netIncome":1594000000,"operatingCf":1568000000,"revenue":14748000000,"roc":15.93,"roe":28.68,"sharesOutstanding":257800000,"year":2017},{"capex":411000000,"ebitMargin":12.11,"fcf":1056000000,"fcfMargin":6.87,"grossMargin":41.45,"netDebt":4114000000,"netIncome":1341000000,"operatingCf":1467000000,"revenue":15374000000,"roc":15.99,"roe":28.96,"sharesOutstanding":245400000,"year":2018},{"capex":413000000,"ebitMargin":12.85,"fcf":1667000000,"fcfMargin":11.01,"grossMargin":42.87,"netDebt":4628000000,"netIncome":1243000000,"operatingCf":2080000000,"revenue":15146000000,"roc":14.6,"roe":23.52,"sharesOutstanding":238200000,"year":2019},{"capex":304000000,"ebitMargin":12.87,"fcf":1826000000,"fcfMargin":13.2,"grossMargin":43.78,"netDebt":-1646000000,"netIncome":1059000000,"operatingCf":2130000000,"revenue":13834000000,"roc":12.08,"roe":18.21,"sharesOutstanding":237900000,"year":2020},{"capex":371000000,"ebitMargin":10.03,"fcf":1191000000,"fcfMargin":7.09,"grossMargin":38.78,"netDebt":-813000000,"netIncome":1439000000,"operatingCf":1562000000,"revenue":16802000000,"roc":10.15,"roe":22.45,"sharesOutstanding":239400000,"year":2021},{"capex":518000000,"ebitMargin":10.67,"fcf":445000000,"fcfMargin":2.85,"grossMargin":36.12,"netDebt":6536000000,"netIncome":1026000000,"operatingCf":963000000,"revenue":15614000000,"roc":10.4,"roe":15.56,"sharesOutstanding":237300000,"year":2022},{"capex":516000000,"ebitMargin":12.53,"fcf":1895000000,"fcfMargin":11.67,"grossMargin":40.41,"netDebt":5106000000,"netIncome":1270000000,"operatingCf":2411000000,"revenue":16242000000,"roc":12.26,"roe":16.22,"sharesOutstanding":237200000,"year":2023},{"capex":721000000,"ebitMargin":14.43,"fcf":699000000,"fcfMargin":4.41,"grossMargin":41.61,"netDebt":5125000000,"netIncome":1116000000,"operatingCf":1420000000,"revenue":15845000000,"roc":15.86,"roe":16.45,"sharesOutstanding":234900000,"year":2024},{"capex":778000000,"ebitMargin":13.66,"fcf":1163000000,"fcfMargin":7.33,"grossMargin":37.99,"netDebt":5733000000,"netIncome":1576000000,"operatingCf":1941000000,"revenue":15875000000,"roc":12.61,"roe":19.85,"sharesOutstanding":227100000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":0.92,"fcfCagr5y":2.76,"roeAvg10y":20.8,"roeAvg5y":18.1,"yearsAvailable":20},"quarterly":[{"capex":691000000,"ebitMargin":13.2,"fcf":1281000000,"fcfMargin":7.33,"grossMargin":42.25,"netDebt":6018000000,"netIncome":1486000000,"operatingCf":1972000000,"quarter":3,"revenue":17471000000,"roc":13.68,"roe":19.08,"sharesOutstanding":234300000,"year":2024},{"capex":721000000,"ebitMargin":14.68,"fcf":699000000,"fcfMargin":4.57,"grossMargin":41.33,"netDebt":5125000000,"netIncome":1116000000,"operatingCf":1420000000,"quarter":4,"revenue":15286000000,"roc":15.56,"roe":16.45,"sharesOutstanding":234300000,"year":2024},{"capex":678000000,"ebitMargin":14.82,"fcf":784000000,"fcfMargin":5.35,"grossMargin":40.89,"netDebt":6032000000,"netIncome":1089000000,"operatingCf":1462000000,"quarter":1,"revenue":14659000000,"roc":14.2,"roe":15.72,"sharesOutstanding":228900000,"year":2025},{"capex":684000000,"ebitMargin":14.56,"fcf":800000000,"fcfMargin":5.47,"grossMargin":40.85,"netDebt":6387000000,"netIncome":1011000000,"operatingCf":1484000000,"quarter":2,"revenue":14619000000,"roc":13.03,"roe":13.34,"sharesOutstanding":227700000,"year":2025},{"capex":675000000,"ebitMargin":13.8,"fcf":725000000,"fcfMargin":5.13,"grossMargin":40.46,"netDebt":6082000000,"netIncome":996000000,"operatingCf":1400000000,"quarter":3,"revenue":14126000000,"roc":11.8,"roe":12.77,"sharesOutstanding":226500000,"year":2025},{"capex":778000000,"ebitMargin":12.72,"fcf":1163000000,"fcfMargin":7.33,"grossMargin":40.47,"netDebt":5733000000,"netIncome":1576000000,"operatingCf":1941000000,"quarter":4,"revenue":15875000000,"roc":11.74,"roe":19.85,"sharesOutstanding":225200000,"year":2025},{"capex":765000000,"ebitMargin":12.8,"fcf":1227000000,"fcfMargin":7.61,"grossMargin":40.56,"netDebt":6157000000,"netIncome":1585000000,"operatingCf":1992000000,"quarter":1,"revenue":16121000000,"roc":12,"roe":19.56,"sharesOutstanding":224400000,"year":2026},{"capex":757000000,"ebitMargin":12.48,"fcf":1407000000,"fcfMargin":8.57,"grossMargin":40.09,"netDebt":5939000000,"netIncome":1572000000,"operatingCf":2164000000,"quarter":2,"revenue":16421000000,"roc":11.84,"roe":18.62,"sharesOutstanding":223900000,"year":2026}]}