{"annual":[{"capex":271000000,"ebitMargin":19.64,"fcf":1755000000,"fcfMargin":24.1,"grossMargin":59.26,"netDebt":null,"netIncome":1138000000,"operatingCf":2026000000,"revenue":7281000000,"roc":null,"roe":null,"sharesOutstanding":172466022,"year":2020},{"capex":277000000,"ebitMargin":23,"fcf":1925000000,"fcfMargin":23.56,"grossMargin":60.25,"netDebt":21000000,"netIncome":1460000000,"operatingCf":2202000000,"revenue":8171000000,"roc":14.83,"roe":12.11,"sharesOutstanding":172466022,"year":2021},{"capex":251000000,"ebitMargin":20.82,"fcf":1428000000,"fcfMargin":17.56,"grossMargin":57.75,"netDebt":34000000,"netIncome":1343000000,"operatingCf":1679000000,"revenue":8130000000,"roc":13.78,"roe":11.44,"sharesOutstanding":172466022,"year":2022},{"capex":290000000,"ebitMargin":20.64,"fcf":1625000000,"fcfMargin":19.82,"grossMargin":57.25,"netDebt":8109000000,"netIncome":1346000000,"operatingCf":1915000000,"revenue":8197000000,"roc":13.85,"roe":11.54,"sharesOutstanding":172709505,"year":2023},{"capex":380000000,"ebitMargin":12.55,"fcf":805000000,"fcfMargin":9.75,"grossMargin":55.65,"netDebt":7248000000,"netIncome":479000000,"operatingCf":1185000000,"revenue":8254000000,"roc":8.81,"roe":16.19,"sharesOutstanding":173700000,"year":2024},{"capex":379000000,"ebitMargin":26.2,"fcf":-10000000,"fcfMargin":-0.12,"grossMargin":53.47,"netDebt":4157000000,"netIncome":1556000000,"operatingCf":369000000,"revenue":8325000000,"roc":19.55,"roe":30.82,"sharesOutstanding":175300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":null,"fcfCagr5y":-22.04,"roeAvg10y":null,"roeAvg5y":16.42,"yearsAvailable":6},"quarterly":[{"capex":341000000,"ebitMargin":15.9,"fcf":1172000000,"fcfMargin":14.27,"grossMargin":56.38,"netDebt":7337000000,"netIncome":720000000,"operatingCf":1513000000,"quarter":3,"revenue":8215000000,"roc":11.03,"roe":22.56,"sharesOutstanding":173900000,"year":2024},{"capex":380000000,"ebitMargin":12.55,"fcf":805000000,"fcfMargin":9.75,"grossMargin":55.65,"netDebt":7248000000,"netIncome":479000000,"operatingCf":1185000000,"quarter":4,"revenue":8254000000,"roc":8.81,"roe":16.19,"sharesOutstanding":174500000,"year":2024},{"capex":387000000,"ebitMargin":9.71,"fcf":385000000,"fcfMargin":4.63,"grossMargin":54.59,"netDebt":7379000000,"netIncome":379000000,"operatingCf":772000000,"quarter":1,"revenue":8308000000,"roc":6.75,"roe":11.62,"sharesOutstanding":174800000,"year":2025},{"capex":439000000,"ebitMargin":9.26,"fcf":147000000,"fcfMargin":1.75,"grossMargin":54.52,"netDebt":7323000000,"netIncome":380000000,"operatingCf":586000000,"quarter":2,"revenue":8388000000,"roc":6.24,"roe":10.43,"sharesOutstanding":175200000,"year":2025},{"capex":443000000,"ebitMargin":7.61,"fcf":50000000,"fcfMargin":0.6,"grossMargin":54.57,"netDebt":3495000000,"netIncome":1524000000,"operatingCf":493000000,"quarter":3,"revenue":8402000000,"roc":5.79,"roe":30.57,"sharesOutstanding":175400000,"year":2025},{"capex":379000000,"ebitMargin":26.2,"fcf":-10000000,"fcfMargin":-0.12,"grossMargin":53.47,"netDebt":4157000000,"netIncome":1556000000,"operatingCf":369000000,"quarter":4,"revenue":8325000000,"roc":19.55,"roe":30.82,"sharesOutstanding":175300000,"year":2025},{"capex":354000000,"ebitMargin":25.54,"fcf":-203000000,"fcfMargin":-2.46,"grossMargin":53.67,"netDebt":4519000000,"netIncome":1432000000,"operatingCf":151000000,"quarter":1,"revenue":8262000000,"roc":19.63,"roe":28.82,"sharesOutstanding":175500000,"year":2026},{"capex":327000000,"ebitMargin":24.99,"fcf":-118000000,"fcfMargin":-1.42,"grossMargin":54.69,"netDebt":4883000000,"netIncome":1434000000,"operatingCf":209000000,"quarter":2,"revenue":8310000000,"roc":19.63,"roe":29.88,"sharesOutstanding":174400000,"year":2026}]}