{"annual":[{"capex":303000000,"ebitMargin":9.21,"fcf":3313000000,"fcfMargin":9.29,"grossMargin":88.55,"netDebt":4629000000,"netIncome":2171000000,"operatingCf":3616000000,"revenue":35653000000,"roc":13.05,"roe":10.84,"sharesOutstanding":406800000,"year":2015},{"capex":313000000,"ebitMargin":7.54,"fcf":3680000000,"fcfMargin":10.07,"grossMargin":88.76,"netDebt":5911000000,"netIncome":1877000000,"operatingCf":3993000000,"revenue":36534000000,"roc":10.23,"roe":9.12,"sharesOutstanding":377300000,"year":2016},{"capex":299000000,"ebitMargin":10.36,"fcf":4015000000,"fcfMargin":10.42,"grossMargin":87.91,"netDebt":5733000000,"netIncome":3189000000,"operatingCf":4314000000,"revenue":38524000000,"roc":13.81,"roe":14.14,"sharesOutstanding":367800000,"year":2017},{"capex":277000000,"ebitMargin":6.6,"fcf":4898000000,"fcfMargin":12.3,"grossMargin":85.26,"netDebt":5952000000,"netIncome":2160000000,"operatingCf":5175000000,"revenue":39815000000,"roc":9.47,"roe":10.14,"sharesOutstanding":353200000,"year":2018},{"capex":433000000,"ebitMargin":11.27,"fcf":4696000000,"fcfMargin":10.51,"grossMargin":87.26,"netDebt":6293000000,"netIncome":4847000000,"operatingCf":5129000000,"revenue":44675000000,"roc":4.45,"roe":18.64,"sharesOutstanding":333500000,"year":2019},{"capex":308000000,"ebitMargin":13.16,"fcf":5183000000,"fcfMargin":11.57,"grossMargin":87.2,"netDebt":7514000000,"netIncome":5576000000,"operatingCf":5491000000,"revenue":44791000000,"roc":6.09,"roe":18.45,"sharesOutstanding":315500000,"year":2020},{"capex":345000000,"ebitMargin":1.42,"fcf":4771000000,"fcfMargin":9.43,"grossMargin":85.65,"netDebt":7213000000,"netIncome":5159000000,"operatingCf":5116000000,"revenue":50588000000,"roc":1.09,"roe":20.53,"sharesOutstanding":299100000,"year":2021},{"capex":420000000,"ebitMargin":-3.61,"fcf":4701000000,"fcfMargin":9.14,"grossMargin":85.52,"netDebt":7228000000,"netIncome":-1364000000,"operatingCf":5121000000,"revenue":51412000000,"roc":-1.9,"roe":-7.86,"sharesOutstanding":271200000,"year":2022},{"capex":267000000,"ebitMargin":-0.61,"fcf":3961000000,"fcfMargin":7,"grossMargin":12.67,"netDebt":7220000000,"netIncome":-188000000,"operatingCf":4228000000,"revenue":56591000000,"roc":-0.57,"roe":-1.07,"sharesOutstanding":262500000,"year":2023},{"capex":210000000,"ebitMargin":9.07,"fcf":8721000000,"fcfMargin":13.73,"grossMargin":22.83,"netDebt":7381000000,"netIncome":4667000000,"operatingCf":8931000000,"revenue":63515000000,"roc":null,"roe":21.84,"sharesOutstanding":267800000,"year":2024},{"capex":228000000,"ebitMargin":19.8,"fcf":9882000000,"fcfMargin":14.87,"grossMargin":33.23,"netDebt":6812000000,"netIncome":10282000000,"operatingCf":10110000000,"revenue":66460000000,"roc":26.95,"roe":33.59,"sharesOutstanding":264700000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":9.39,"fcfCagr5y":15.47,"roeAvg10y":13.75,"roeAvg5y":13.41,"yearsAvailable":20},"quarterly":[{"capex":231000000,"ebitMargin":8.3,"fcf":8220000000,"fcfMargin":13.27,"grossMargin":21.61,"netDebt":7267000000,"netIncome":4228000000,"operatingCf":8451000000,"quarter":3,"revenue":61949000000,"roc":7.67,"roe":20.29,"sharesOutstanding":268000000,"year":2024},{"capex":210000000,"ebitMargin":9.07,"fcf":8721000000,"fcfMargin":13.73,"grossMargin":22.83,"netDebt":7381000000,"netIncome":4667000000,"operatingCf":8931000000,"quarter":4,"revenue":63515000000,"roc":null,"roe":21.84,"sharesOutstanding":268700000,"year":2024},{"capex":261000000,"ebitMargin":7.75,"fcf":8968000000,"fcfMargin":13.86,"grossMargin":21.96,"netDebt":7246000000,"netIncome":4044000000,"operatingCf":9229000000,"quarter":1,"revenue":64726000000,"roc":11.36,"roe":18.34,"sharesOutstanding":267800000,"year":2025},{"capex":206000000,"ebitMargin":11.1,"fcf":8539000000,"fcfMargin":13.01,"grossMargin":23.94,"netDebt":7092000000,"netIncome":5822000000,"operatingCf":8743000000,"quarter":2,"revenue":65648000000,"roc":16.66,"roe":24.25,"sharesOutstanding":267900000,"year":2025},{"capex":191000000,"ebitMargin":16.15,"fcf":8637000000,"fcfMargin":13.04,"grossMargin":27.52,"netDebt":7158000000,"netIncome":8378000000,"operatingCf":8826000000,"quarter":3,"revenue":66212000000,"roc":22.35,"roe":30.48,"sharesOutstanding":266399999,"year":2025},{"capex":230000000,"ebitMargin":19.8,"fcf":9882000000,"fcfMargin":14.87,"grossMargin":33.23,"netDebt":6812000000,"netIncome":10282000000,"operatingCf":10110000000,"quarter":4,"revenue":66460000000,"roc":26.95,"roe":33.59,"sharesOutstanding":264700000,"year":2025},{"capex":178000000,"ebitMargin":23.3,"fcf":11532000000,"fcfMargin":17.18,"grossMargin":39.83,"netDebt":6794000000,"netIncome":12145000000,"operatingCf":11708000000,"quarter":1,"revenue":67138000000,"roc":40.03,"roe":38.43,"sharesOutstanding":262600000,"year":2026},{"capex":220000000,"ebitMargin":24.83,"fcf":12249000000,"fcfMargin":17.7,"grossMargin":42.16,"netDebt":6652000000,"netIncome":13309000000,"operatingCf":12469000000,"quarter":2,"revenue":69188000000,"roc":32.5,"roe":39.49,"sharesOutstanding":259100000,"year":2026}]}