{"annual":[{"capex":172000000,"ebitMargin":18.33,"fcf":606000000,"fcfMargin":10.52,"grossMargin":45.1,"netDebt":1911000000,"netIncome":648000000,"operatingCf":778000000,"revenue":5761000000,"roc":35.68,"roe":218.18,"sharesOutstanding":131717000,"year":2016},{"capex":231000000,"ebitMargin":18.7,"fcf":637000000,"fcfMargin":10.66,"grossMargin":44.72,"netDebt":1777000000,"netIncome":701000000,"operatingCf":868000000,"revenue":5973000000,"roc":40.41,"roe":129.34,"sharesOutstanding":131566000,"year":2017},{"capex":194000000,"ebitMargin":18.37,"fcf":780000000,"fcfMargin":12.74,"grossMargin":43.68,"netDebt":2352000000,"netIncome":823000000,"operatingCf":974000000,"revenue":6124000000,"roc":29.15,"roe":113.36,"sharesOutstanding":131581000,"year":2018},{"capex":206000000,"ebitMargin":17.81,"fcf":786000000,"fcfMargin":12.65,"grossMargin":43.9,"netDebt":2572000000,"netIncome":820000000,"operatingCf":992000000,"revenue":6214000000,"roc":30.11,"roe":146.69,"sharesOutstanding":129792000,"year":2019},{"capex":254000000,"ebitMargin":18.76,"fcf":1292000000,"fcfMargin":19.22,"grossMargin":45.57,"netDebt":2251000000,"netIncome":939000000,"operatingCf":1546000000,"revenue":6721000000,"roc":26.3,"roe":103.41,"sharesOutstanding":127671000,"year":2020},{"capex":331000000,"ebitMargin":16.69,"fcf":945000000,"fcfMargin":12.87,"grossMargin":43.58,"netDebt":2847000000,"netIncome":710000000,"operatingCf":1276000000,"revenue":7341000000,"roc":28.63,"roe":119.93,"sharesOutstanding":127299000,"year":2021},{"capex":251000000,"ebitMargin":10.12,"fcf":535000000,"fcfMargin":7.53,"grossMargin":35.81,"netDebt":2920000000,"netIncome":462000000,"operatingCf":786000000,"revenue":7107000000,"roc":16.44,"roe":63.37,"sharesOutstanding":123906000,"year":2022},{"capex":228000000,"ebitMargin":11.14,"fcf":930000000,"fcfMargin":12.59,"grossMargin":39.36,"netDebt":2557000000,"netIncome":149000000,"operatingCf":1158000000,"revenue":7389000000,"roc":20.43,"roe":38.4,"sharesOutstanding":124181000,"year":2023},{"capex":212000000,"ebitMargin":10.19,"fcf":483000000,"fcfMargin":6.81,"grossMargin":42.97,"netDebt":2701000000,"netIncome":280000000,"operatingCf":695000000,"revenue":7093000000,"roc":17.31,"roe":56.91,"sharesOutstanding":124804000,"year":2024},{"capex":220000000,"ebitMargin":16.57,"fcf":761000000,"fcfMargin":10.71,"grossMargin":45.23,"netDebt":2713000000,"netIncome":810000000,"operatingCf":981000000,"revenue":7104000000,"roc":32.32,"roe":168.05,"sharesOutstanding":124287000,"year":2025},{"capex":207000000,"ebitMargin":24.73,"fcf":405000000,"fcfMargin":6.03,"grossMargin":42.32,"netDebt":5377000000,"netIncome":587000000,"operatingCf":612000000,"revenue":6720000000,"roc":33.1,"roe":652.22,"sharesOutstanding":122132000,"year":2026}],"currency":"USD","growth":{"fcfCagr10y":-2.52,"fcfCagr5y":-11.88,"roeAvg10y":159.17,"roeAvg5y":195.79,"yearsAvailable":20},"quarterly":[{"capex":227000000,"ebitMargin":12.52,"fcf":669000000,"fcfMargin":8.96,"grossMargin":44.49,"netDebt":2606000000,"netIncome":357000000,"operatingCf":896000000,"quarter":3,"revenue":7469000000,"roc":23.86,"roe":159.38,"sharesOutstanding":124677000,"year":2024},{"capex":228000000,"ebitMargin":14.21,"fcf":695000000,"fcfMargin":9.7,"grossMargin":44.59,"netDebt":2802000000,"netIncome":457000000,"operatingCf":923000000,"quarter":4,"revenue":7165000000,"roc":26.46,"roe":377.69,"sharesOutstanding":124662000,"year":2024},{"capex":226000000,"ebitMargin":14.89,"fcf":801000000,"fcfMargin":11.41,"grossMargin":45.21,"netDebt":2718000000,"netIncome":694000000,"operatingCf":1027000000,"quarter":1,"revenue":7019000000,"roc":31.13,"roe":365.26,"sharesOutstanding":124066000,"year":2025},{"capex":220000000,"ebitMargin":16.57,"fcf":761000000,"fcfMargin":10.71,"grossMargin":45.23,"netDebt":2713000000,"netIncome":810000000,"operatingCf":981000000,"quarter":2,"revenue":7104000000,"roc":32.32,"roe":168.05,"sharesOutstanding":123744000,"year":2025},{"capex":217000000,"ebitMargin":14.9,"fcf":636000000,"fcfMargin":9.39,"grossMargin":44.34,"netDebt":2912000000,"netIncome":791000000,"operatingCf":853000000,"quarter":3,"revenue":6771000000,"roc":30.63,"roe":573.19,"sharesOutstanding":123018000,"year":2025},{"capex":206000000,"ebitMargin":15,"fcf":778000000,"fcfMargin":11.51,"grossMargin":44.18,"netDebt":2990000000,"netIncome":755000000,"operatingCf":984000000,"quarter":4,"revenue":6758000000,"roc":31.05,"roe":2157.14,"sharesOutstanding":121915000,"year":2025},{"capex":196000000,"ebitMargin":15.68,"fcf":380000000,"fcfMargin":5.62,"grossMargin":43.85,"netDebt":3299000000,"netIncome":756000000,"operatingCf":576000000,"quarter":1,"revenue":6760000000,"roc":32.31,"roe":null,"sharesOutstanding":121787000,"year":2026},{"capex":207000000,"ebitMargin":24.73,"fcf":405000000,"fcfMargin":6.03,"grossMargin":42.32,"netDebt":5377000000,"netIncome":587000000,"operatingCf":612000000,"quarter":2,"revenue":6720000000,"roc":33.1,"roe":652.22,"sharesOutstanding":122132000,"year":2026}]}